QuickLinks -- Click here to rapidly navigate through this document
Ratio of Earning to Fixed Charges
CryoLife - S-3
(in thousands)
| 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
"Earnings" per Item 503(d) Reg S-K | |||||||||||||||
Pretax Income (loss) | 6,501 | 11,633 | 13,480 | (41,434 | ) | (29,226 | ) | (21,766 | ) | ||||||
Fixed Charges: | |||||||||||||||
Interest Exp | 387 | 299 | 96 | 692 | 415 | 196 | |||||||||
Capitalized Interest | — | — | 818 | — | — | — | |||||||||
Interest within Rental Expense | 476 | 450 | 761 | 834 | 869 | 847 | |||||||||
Total Fixed Charges | 863 | 749 | 1,675 | 1,526 | 1,284 | 1,043 | |||||||||
Amort.of Capitalized Interest | — | — | 12 | 58 | 58 | 58 | |||||||||
Total "Earnings" | 7,364 | 12,382 | 15,167 | (39,850 | ) | (27,884 | ) | (20,665 | ) | ||||||
Less Capitalized Interest | — | — | (818 | ) | — | — | — | ||||||||
Adjusted "Earnings" | 7,364 | 12,382 | 14,349 | (39,850 | ) | (27,884 | ) | (20,665 | ) | ||||||
Ratio of Earnings to Fixed Charges | 8.53 | 16.53 | 8.57 | NM | NM | NM | |||||||||
Deficiency | N/A | N/A | N/A | (41,376 | ) | (29,168 | ) | (21,708 | ) |
Ratio of Earning to Fixed Charges CryoLife - S-3 (in thousands)