Attached files
| file | filename |
|---|---|
| EXCEL - IDEA: XBRL DOCUMENT - DJO Finance LLC | Financial_Report.xls |
| EX-99.1 - EX-99.1 - DJO Finance LLC | d835242dex991.htm |
| EX-31.2 - EX-31.2 - DJO Finance LLC | d835242dex312.htm |
| EX-21.1 - EX-21.1 - DJO Finance LLC | d835242dex211.htm |
| EX-31.1 - EX-31.1 - DJO Finance LLC | d835242dex311.htm |
| EX-32.1 - EX-32.1 - DJO Finance LLC | d835242dex321.htm |
| 10-K - FORM 10-K - DJO Finance LLC | d835242d10k.htm |
| EX-32.2 - EX-32.2 - DJO Finance LLC | d835242dex322.htm |
Exhibit 12.1
Computation of Ratio of Earnings to Fixed Charges
(in thousands)
| Year Ended December 31 | ||||||||||||||||||||
| 2014 | 2013 | 2012 | 2011 | 2010 | ||||||||||||||||
| Earnings: |
||||||||||||||||||||
| Loss from continuing operations before income taxes and noncontrolling interests |
$ | (76,672 | ) | $ | (189,446 | ) | $ | (123,272 | ) | $ | (266,131 | ) | $ | (85,930 | ) | |||||
| Plus: Fixed charges |
180,285 | 183,595 | 188,533 | 174,182 | 159,169 | |||||||||||||||
| Less: Interest expense capitalized |
— | — | — | — | — | |||||||||||||||
| Less: Noncontrolling interests |
(972 | ) | (890 | ) | (782 | ) | (882 | ) | (857 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Earnings (loss) from continuing operations, adjusted |
$ | 102,641 | $ | (6,741 | ) | $ | 64,479 | $ | (92,831 | ) | $ | 72,382 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed Charges: |
||||||||||||||||||||
| Interest expensed and capitalized |
$ | 174,482 | $ | 177,733 | $ | 183,055 | $ | 169,332 | $ | 155,181 | ||||||||||
| Estimated interest within rental expense |
5,803 | 5,862 | 5,478 | 4,850 | 3,988 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total fixed charges |
$ | 180,285 | $ | 183,595 | $ | 188,533 | $ | 174,182 | $ | 159,169 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Ratio of earnings to fixed charges |
— | — | — | — | — | |||||||||||||||
| Shortfall |
(77,644 | ) | (190,336 | ) | (124,054 | ) | (267,013 | ) | (86,787 | ) | ||||||||||