CARRIAGE SERVICES, INC.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(unaudited and in thousands)
| |
1997 |
1998 |
1999 |
2000* |
2001 |
Nine Months ended September 30, 2002 |
|||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed charges: | |||||||||||||||||||
| Interest expense | $ | 5,889 | $ | 9,720 | $ | 17,358 | $ | 20,705 | $ | 19,585 | $ | 13,903 | |||||||
| Amortization of capitalized expenses related to debt | 200 | 150 | 242 | 1,026 | 759 | 570 | |||||||||||||
| Interest component of rental expense | 629 | 720 | 876 | 1,606 | 1,516 | 1,149 | |||||||||||||
| Total fixed charges before capitalized interest and preferred stock dividends | 6,718 | 10,590 | 18,476 | 23,337 | 21,860 | 15,662 | |||||||||||||
| Capitalized interest | 450 | 600 | 686 | 770 | 298 | 135 | |||||||||||||
| Total fixed charges | 7,168 | 11,190 | 19,162 | 24,107 | 22,158 | 15,797 | |||||||||||||
| Preferred stock dividends | 1,627 | 1,082 | 167 | 88 | 46 | | |||||||||||||
| Total fixed charges plus preferred dividends | 8,795 | 12,272 | 19,329 | 24,195 | 22,204 | 15,797 | |||||||||||||
| Earnings (loss) available for fixed charges: | |||||||||||||||||||
| Earnings (loss) before income taxes, extraordinary item and cumulative effect of change in accounting principle | 8,217 | 17,023 | 19,361 | (101,035 | ) | 11,253 | 9,364 | ||||||||||||
| Add fixed charges before capitalized interest and preferred stock dividends | 6,718 | 10,590 | 18,476 | 23,337 | 21,860 | 15,797 | |||||||||||||
| Total earnings (loss) available for fixed charges | $ | 14,935 | $ | 27,613 | $ | 37,837 | $ | (77,698 | ) | $ | 33,113 | $ | 25,161 | ||||||
| Ratio of earnings (loss) to fixed charges(1) | 2.08 | 2.47 | 1.97 | (3.22 | ) | 1.49 | 1.59 | ||||||||||||
| Ratio of earnings (loss) to fixed charges plus dividends(1) | 1.70 | 2.25 | 1.96 | (3.21 | ) | 1.49 | 1.59 | ||||||||||||