EXHIBIT 12
CARRIAGE SERVICES, INC.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(unaudited and in thousands)
| |
1999 |
2000 |
2001 |
2002 |
2003 |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed charges: | ||||||||||||||||
| Interest expense | $ | 17,116 | $ | 19,679 | $ | 19,450 | $ | 18,308 | $ | 16,857 | ||||||
| Amortization of capitalized expenses related to debt | 242 | 1,026 | 894 | 1,442 | 954 | |||||||||||
| Rental expense factor | 876 | 1,606 | 1,516 | 1,529 | 1,221 | |||||||||||
| Total fixed charges before capitalized interest and preferred stock dividends | 18,234 | 22,311 | 21,860 | 21,279 | 19,032 | |||||||||||
| Capitalized interest | 686 | 770 | 298 | 184 | 131 | |||||||||||
| Total fixed charges | 18,920 | 23,081 | 22,158 | 21,463 | 19,163 | |||||||||||
| Preferred stock dividends | 167 | 88 | 46 | | | |||||||||||
| Total fixed charges plus preferred dividends | $ | 19,087 | $ | 23,169 | $ | 22,204 | $ | 21,463 | $ | 19,163 | ||||||
| Earnings (loss) available for fixed charges: | ||||||||||||||||
| Earnings (loss) before income taxes and cumulative effect of change in accounting principle | $ | 19,361 | $ | (101,035 | ) | $ | 11,253 | $ | 12,162 | $ | 10,599 | |||||
| Add fixed charges before capitalized interest and preferred stock dividends | 18,234 | 22,311 | 21,860 | 21,279 | 19,032 | |||||||||||
| Total earnings (loss) available for fixed charges | $ | 37,595 | $ | (78,724 | ) | $ | 33,113 | $ | 33,441 | $ | 29,331 | |||||
| Ratio of earnings (loss) to fixed charges(1) | 1.99 | (3.41 | ) | 1.49 | 1.56 | 1.53 | ||||||||||
| Ratio of earnings (loss) to fixed charges plus dividends(1) | 1.97 | (3.40 | ) | 1.49 | 1.56 | 1.53 | ||||||||||
* Earnings were inadequate to cover fixed charges. The coverage deficiency was $101,893 for 2000.