2U, Inc.
Statement of Computation of Ratio of Earnings to Fixed Charges
| |
Year Ended December 31, | Six Months Ended June 30, |
||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
2015 | 2016 | 2017 | 2017 | 2018 | |||||||||||
| |
(in thousands) |
|||||||||||||||
Fixed charges: |
||||||||||||||||
Interest expense related to indebtedness |
$ | 271 | $ | | $ | 87 | $ | 1 | $ | 54 | ||||||
Estimated interest component of rental expense(1) |
1,118 | 1,879 | 2,817 | 1,142 | 1,439 | |||||||||||
Amortization of capitalized expenses related to indebtedness |
282 | 35 | | | | |||||||||||
Capitalized interest expense |
| | | | | |||||||||||
Preferred stock dividends |
| | | | | |||||||||||
| | | | | | | | | | | | | | | | | |
Total fixed charges |
$ | 1,671 | $ | 1,914 | $ | 2,904 | $ | 1,143 | $ | 1,493 | ||||||
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Earnings (loss): |
||||||||||||||||
Loss before income taxes |
(26,733 | ) | (20,684 | ) | (30,720 | ) | (15,193 | ) | (38,011 | ) | ||||||
Add: fixed charges per above |
1,671 | 1,914 | 2,904 | 1,143 | 1,493 | |||||||||||
Less: capitalized interest expense |
| | | | | |||||||||||
| | | | | | | | | | | | | | | | | |
Total loss |
$ | (25,062 | ) | $ | (18,770 | ) | $ | (27,816 | ) | $ | (14,050 | ) | $ | (36,518 | ) | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Ratio of earnings to fixed charges |
N/A | N/A | N/A | N/A | N/A | |||||||||||
Deficiency of earnings available to cover fixed charges |
$ | (26,733 | ) | $ | (20,684 | ) | $ | (30,720 | ) | $ | (15,193 | ) | $ | (38,011 | ) | |