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 169 828K
Business-Combination Transaction
2: EX-1.1 Purchase Agreement 39 129K
3: EX-2.1 Asset Purchase Agreement 28 115K
4: EX-2.2 Asset Purchase Agreement 65 262K
5: EX-2.3 Property Purchase Agreement 57 226K
6: EX-3.1 Certificate of Incorporation 11 37K
7: EX-3.2 By-Laws of Silver Cinemas International, Inc. 41 86K
8: EX-3.3 Certificate of Incorporation 2 12K
9: EX-3.4 By-Laws of Silver Cinemas, Inc. 40 87K
10: EX-3.5 Certificate of Incorporation 3 17K
11: EX-3.6 By-Laws of Sci Acquisition Corp. 40 85K
12: EX-3.7 Certificate of Incorporation 2 12K
13: EX-3.8 By-Laws of Landmark Theatre Corp. 39 86K
14: EX-4.1 Indenture 151 489K
15: EX-4.2 A/B Exchange Registration Rights Agreement 22 95K
16: EX-5.1 Opinion of Latham & Watkins 3 17K
17: EX-10.1 Stockholders' Agreement 21 69K
18: EX-10.2 Employment Agreement - Bert Manzari 20 75K
19: EX-10.3 Employment Agreement - Paul Richardson 18 66K
20: EX-12.1 Computation of Ratio of Earnings 3 20K
21: EX-21.1 Subsidiaries of Silver Cinemas Int'L, Inc. 1 9K
22: EX-23.2 Consent of Deloitte & Touche LLP 1 11K
23: EX-23.3 Consent of Kpmg Peat Marwick LLP 1 10K
24: EX-23.4 Consent of Coopers & Lybrand LLP 1 11K
25: EX-25.1 Form T-1 5 22K
28: EX-27.1 ƒ Financial Data Schedule 2± 14K
26: EX-99.1 Form of Letter of Transmittal 17 74K
27: EX-99.2 Forms of Notices of Guaranteed Delivery 4 21K
EX-12.1 — Computation of Ratio of Earnings
| EX-12.1 | 1st Page of 3 | TOC | ↑Top | Previous | Next | ↓Bottom | Just 1st |
|---|
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
EXHIBIT 12.1.1
COMPUTATION OF COVERAGE DEFICIENCY
[Enlarge/Download Table]
SILVER CINEMAS INTERNATIONAL, INC.
----------------------------------------------------------------
MAY 10, 1996
(DATE OF INCEPTION) THREE MONTHS ENDED
TO YEAR ENDED MARCH 31,
DECEMBER 31, 1996 DECEMBER 31, 1997 1997 1998
------------------- ---------------- --------- ---------
Net loss before taxes................................. $(382,207) $(1,156,230) $(160,040) $(471,730)
Interest expense...................................... 352,509 28,404 156,542
Amortization of debt issue costs...................... 54,907 34,119
Portion of rents representative of
the interest factor................................. 66,929 1,103,913 207,283 259,943
--------- ----------- --------- ---------
Loss before taxes, as adjusted........................ (315,278) 355,099 75,647 (21,126)
Fixed charges
Interest expense.................................... 352,509 28,404 156,542
Amortization of debt issue costs.................... 54,907 34,119
Portion of rents representative
of the interest factor............................ 66,929 1,103,913 207,283 259,943
--------- ----------- --------- ---------
Total fixed charges............................. 66,929 1,511,329 235,687 450,604
--------- ----------- --------- ---------
Deficiency of earnings to fixed charges............... $(382,207) $(1,156,230) $(160,040) $(471,730)
========= =========== ========= =========
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
EXHIBIT 12.1.2
COMPUTATION OF COVERAGE DEFICIENCY (IN THOUSANDS)
[Enlarge/Download Table]
PROFORMA
------------------------------------
Year Ended Three Months Ended
December 31, March 31,
1997 1998
------------- -----------------
Net loss before taxes ............................ $(9,095) $(2,114)
Interest expense ................................. 11,196 2,800
Amortization of debt issue costs ................. 800 200
Portion of rents representative of the interest
factor ......................................... 5,529 1,427
------- -------
Loss before taxes, as adjusted ................... 8,430 2,313
Fixed charges
Interest expense ............................... 11,196 2,800
Amortization of debt issue costs ............... 800 200
Portion of rents representative of interest
factor ....................................... 5,529 1,427
------- -------
Total fixed charges ....................... 17,525 4,427
------- -------
Deficiency of earnings to fixed charges .......... $(9,095) $(2,114)
======= =======
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
EXHIBIT 12.1.3
COMPUTATION OF COVERAGE DEFICIENCY
[Enlarge/Download Table]
THE LANDMARK THEATRE GROUP
-----------------------------------------------------------------------------------------------
THREE MONTHS SIX MONTHS THREE MONTHS
YEAR ENDED ENDED ENDED YEAR ENDED ENDED MARCH 31,
MARCH 31, 1996 JUNE 30, 1996 DECEMBER 31, 1996 DECEMBER 31, 1996 1997 1996
-------------- ------------- ----------------- ----------------- ---------- ----------
Net income (loss)
before taxes .............. $ 528,000 $ (1,000,000) $ 1,155,000 $ 264,000 $1,351,000 $ 657,000
Interest expense ........... 716,000 237,000 458,000 748,000 215,000 162,000
Portion of rents represen-
tative of the interest
factor .................... 2,238,000 563,000 1,217,000 2,333,000 528,000 543,000
------------ ------------ --------------- ------------- ---------- ----------
Loss before taxes, as
adjusted .................. 3,482,000 (200,000) 2,830,000 3,345,000 2,094,000 1,362,000
Fixed charges
Interest expense ......... 716,000 237,000 458,000 748,000 215,000 162,000
Portion of rents represen-
tative of the interest
factor .................. 2,238,000 563,000 1,217,000 2,333,000 528,000 543,000
------------ ------------ --------------- ------------- ---------- ----------
Total fixed charges ...... 2,954,000 800,000 1,675,000 3,081,000 743,000 705,000
------------ ------------ --------------- ------------- ---------- ----------
Excess (deficiency) of
earnings to fixed charges.. $ 528,000 $ (1,000,000) $ 1,155,000 $ 264,000 $1,351,000 $ 857,000
============ ============ =============== ============= ========== ==========
Ratio ...................... 1.18 1.69 1.09 2.82 1.93
Dates Referenced Herein
| Referenced-On Page |
|---|
| This ‘S-4’ Filing | | Date | | First | | Last | | | Other Filings |
|---|
| |  |
| | 6/16/98 | | | | | | | None on these Dates |
| Filed on: | | 6/15/98 |
| | 12/31/96 | | 1 | | 3 |
| | 6/30/96 | | 3 |
| | 5/10/96 | | 1 |
| | 3/31/96 | | 3 |
| List all Filings |
↑Top
Filing Submission 0000950150-98-001013 – Alternative Formats (Word / Rich Text, HTML, Plain Text, et al.)
Copyright © 2024 Fran Finnegan & Company LLC – All Rights Reserved.
About — Privacy — Redactions — Help —
Sat., Apr. 20, 9:41:53.1am ET 