EX-12.1 92 g27995exv12w1.htm EX-12.1 exv12w1
Exhibit 12.1
AURORA DIAGNOSTICS HOLDINGS, LLC
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(In Thousands)
                                                 
    Period from                                        
    June 2006                                     Six Months  
    (Inception) to                                     Ended  
    December 31,     Year Ended December 31,     June 30,  
    2006     2007     2008     2009     2010     2011  
Net income (loss)
  $ (1,236 )   $ 1,241     $ 11,078     $ 9,047     $ (2,164 )   $ (290 )
Provision for income taxes
          762       408       45       1,487       1,352  
 
                                   
Income (loss) before income taxes
    (1,236 )     2,003       11,486       9,092       (677 )     1,062  
 
                                               
Fixed charges:
                                               
Interest expensed
  $ 80     $ 6,869     $ 20,325     $ 17,574     $ 15,208     $ 15,174  
Amortization of deferred financing costs and discount
    14       245       1,252       1,395       1,833       1,094  
Estimated interest factor on operating leases
    49       375       817       895       1,158       728  
 
                                   
Total fixed charges
    143       7,489       22,394       19,864       18,199       16,996  
 
                                   
 
                                               
Earnings:
                                               
Income (loss) before income taxes
    (1,236 )     2,003       11,486       9,092       (677 )     1,062  
Fixed charges
    143       7,489       22,394       19,864       18,199       16,996  
 
                                   
Total earnings
  $ (1,093 )   $ 9,492     $ 33,880     $ 28,956     $ 17,522     $ 18,058  
 
                                   
Ratio of earnings to fixed charges
    (a)     1.27       1.51       1.46       (b)     1.06  
 
                                   
 
(a)   For the period from inception, June 2006 through December 31, 2006, earnings were insufficient to cover fixed charges by $1,236,000.
 
(b)   For year ended December 31, 2010, earnings were insufficient to cover fixed charges by $677,000.