Attached files
| file | filename |
|---|---|
| 10-K - 10-K - Six Flags Entertainment Corp | a09-35841_110k.htm |
| EX-21 - EX-21 - Six Flags Entertainment Corp | a09-35841_1ex21.htm |
| EX-32.1 - EX-32.1 - Six Flags Entertainment Corp | a09-35841_1ex32d1.htm |
| EX-23.1 - EX-23.1 - Six Flags Entertainment Corp | a09-35841_1ex23d1.htm |
| EX-31.2 - EX-31.2 - Six Flags Entertainment Corp | a09-35841_1ex31d2.htm |
| EX-31.1 - EX-31.1 - Six Flags Entertainment Corp | a09-35841_1ex31d1.htm |
| EX-32.2 - EX-32.2 - Six Flags Entertainment Corp | a09-35841_1ex32d2.htm |
Exhibit 12
Six Flags, Inc.
Computation of Ratio of Earnings to Fixed Charges
|
|
|
Year Ended December 31, |
|
|||||||||||||
|
|
|
2005 |
|
2006 |
|
2007 |
|
2008 |
|
2009 |
|
|||||
|
Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Loss from continuing operations |
|
$ |
(70,354 |
) |
$ |
(171,606 |
) |
$ |
(201,685 |
) |
$ |
(63,398 |
) |
$ |
(205,922 |
) |
|
Income tax expense |
|
3,705 |
|
4,318 |
|
6,203 |
|
116,630 |
|
2,902 |
|
|||||
|
Interest expense |
|
191,132 |
|
208,679 |
|
207,335 |
|
185,370 |
|
106,313 |
|
|||||
|
Net (gain) loss on debt extinguishment |
|
19,303 |
|
— |
|
8,870 |
|
(107,743 |
) |
— |
|
|||||
|
1/3 of rental expense |
|
2,420 |
|
3,302 |
|
3,489 |
|
3,608 |
|
3,542 |
|
|||||
|
Adjusted earnings |
|
$ |
146,206 |
|
$ |
44,693 |
|
$ |
24,212 |
|
$ |
134,467 |
|
$ |
(93,165 |
) |
|
Fixed Charges: |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Interest expense |
|
$ |
191,132 |
|
$ |
208,679 |
|
$ |
207,335 |
|
$ |
185,370 |
|
$ |
106,313 |
|
|
1/3 of rental expense |
|
2,420 |
|
3,302 |
|
3,489 |
|
3,608 |
|
3,542 |
|
|||||
|
Total fixed charges |
|
$ |
193,552 |
|
$ |
211,981 |
|
$ |
210,824 |
|
$ |
188,978 |
|
$ |
109,855 |
|
|
Ratio of earnings to fixed charge |
|
0.8 |
x |
0.2 |
x |
0.1 |
x |
0.7 |
x |
N/A |
|
|||||
|
Deficiency |
|
$ |
47,346 |
|
$ |
167,288 |
|
$ |
186,612 |
|
$ |
54,511 |
|
$ |
203,020 |
|