Registration of Securities Issued in a Business-Combination Transaction — Form S-4
Filing Table of Contents
Document/Exhibit Description Pages Size
1: S-4 Registration of Securities Issued in a 76 385K
Business-Combination Transaction
2: EX-5.1 Opinion re: Legality 1 8K
3: EX-12.1 Statement re: Computation of Ratios 2 13K
4: EX-23.1 Consent of Experts or Counsel 1 6K
5: EX-23.2 Consent of Experts or Counsel 1 7K
6: EX-23.3 Consent of Experts or Counsel 1 6K
7: EX-25.1 Statement re: Eligibility of Trustee 6 22K
8: EX-99.1 Miscellaneous Exhibit 15 67K
9: EX-99.2 Miscellaneous Exhibit 4 17K
10: EX-99.3 Miscellaneous Exhibit 2 11K
11: EX-99.4 Miscellaneous Exhibit 5 25K
EX-12.1 — Statement re: Computation of Ratios
| EX-12.1 | 1st Page of 2 | TOC | ↑Top | Previous | Next | ↓Bottom | Just 1st |
|---|
EXHIBIT 12.1
VOICESTREAM WIRELESS CORPORATION AND CONSOLIDATED SUBSIDIARIES
Computation of Ratio of Earnings to Fixed Charges
(Dollar amounts in thousands)
[Enlarge/Download Table]
THREE MONTHS YEAR ENDED DECEMBER 31,
ENDED -----------------------------------------------------------------
MARCH 31,
2000 1999 1998 1997 1996 1995
------------ -----------------------------------------------------------------
Income (loss) before extraordinary items
and taxes $(203,330) $(454,739) $(254,266) $(263,815) $ (86,350) $ (3,728)
Add:
Interest and financing
expense, net of cap interest 81,231 101,920 33,960 57,508 3,568 40
Amortization of deferred financing
costs 1,114 1,542 158 50 39 --
Portion of rents representative of the
interest factor 9,167 10,708 7,099 5,999 2,564 163
------------ -----------------------------------------------------------------
Earnings: $(111,818) $(340,569) $(213,049) $(200,258) $ (80,179) $ (3,525)
============ =================================================================
Fixed charges
Interest and financing expense, net
of cap interest $ 81,231 $ 101,920 $ 33,960 $ 57,508 $ 3,568 $ 40
Amortization of deferred financing
costs 1,114 1,542 158 50 39 --
Capitalized interest 67 2,484 1,800 4,000 5,200 400
Portion of rents representative of the
interest factor 9,167 10,708 7,099 5,999 2,564 163
------------ -----------------------------------------------------------------
Total fixed charges $ 91,579 $ 116,654 $ 43,017 $ 67,557 $ 11,371 $ 603
============ =================================================================
[Enlarge/Download Table]
Earnings are Earnings are Earnings are Earnings are Earnings are Earnings are
Ratio of earnings to fixed charges (1) Inadequate Inadequate Inadequate Inadequate Inadequate Inadequate
============ =====================================================================
Deficiency of: $(203,397) $(457,223) $(256,066) $(267,815) $ (91,550) $ (4,128)
============ =====================================================================
(1) The ratio of earnings to fixed charges is determined by dividing the sum
of earnings (loss) before extraordinary items, interest and financing
expense, amortization of deferred financing costs and the portion of
rents representative of the interest factor by fixed charges. Fixed
charges consist of the sum of interest and financing expense,
amortization of deferred financing costs, capitalized interest and the
portion of rents representative of the interest factor. The ratio of
earnings to fixed charges is not meaningful for periods that result in a
deficit. For the periods indicated above, earnings were inadequate to
cover fixed charges.
VOICESTREAM WIRELESS CORPORATION
PRO FORMA
Computation of Ratio of Earnings to Fixed Charges
(amounts in thousands)
[Enlarge/Download Table]
THREE MONTHS ENDED YEAR ENDED
31-MAR-00 31-DECEMBER-99
------------------ --------------
Income (loss) before extraordinary items and taxes $(499,080) $(1,974,790)
Add:
Interest and financing expense, net of cap interest 148,821 446,978
Amortization of deferred financings costs 1,496 21,249
Portion of rents representative of the interest factor 14,624 39,008
--------- -----------
Earnings: $(334,139) $(1,467,555)
========= ===========
Fixed charges
Interest and financing expense, net of cap interest 148,821 446,978
Amortization of deferred financings costs 1,496 21,249
Capitalized interest 65 2,884
Portion of rents representative of the interest factor 14,624 39,008
--------- -----------
Total fixed charges $ 165,006 $ 510,119
========= ===========
Earnings are Earnings are
Ratio of earnings to fixed charges(1) Inadequate Inadequate
============ ===========
Deficiency of: $(499,145) $(1,977,674)
========= ===========
(1) The ratio of earnings to fixed charges is determined by dividing the sum
of earnings (loss) before extraordinary items, interest and financing
expense, amortization of deferred financing costs and the portion of rents
representative of the interest factor by fixed charges. Fixed charges
consist of the sum of interest and financing expense, amortization of
deferred financing costs, capitalized interest and the portion of rents
representative of the interest factor. The ratio of earnings to fixed
charges is not meaningful for periods that result in a deficit. For the
periods indicated above, earnings were inadequate to cover fixed charges.
↑Top
Filing Submission 0000891020-00-001136 – Alternative Formats (Word / Rich Text, HTML, Plain Text, et al.)
Copyright © 2024 Fran Finnegan & Company LLC – All Rights Reserved.
About — Privacy — Redactions — Help —
Fri., Apr. 26, 5:44:57.1am ET 