EX-12 2 d444986dex12.htm EX-12 EX-12

Exhibit 12

Belo Corp.

Statement re Computation of Ratios

For Each of the Five Years ended December 31, 2012

 

     Year ended December 31,  
     2012     2011     2010     2009     2008  

Earnings as Defined:

          

Earnings (loss) from continuing operations before income taxes

   $ 156,659      $ 87,856      $ 139,020      $ (166,131   $ (521,212

Add: Total fixed charges

     71,143        74,241        79,668        66,127        85,864   

Less: Interest capitalized

     —          —          —          108        53   

         Noncontrolling interest loss

     (440     —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings as Defined

   $ 228,242      $ 162,097      $ 218,688      $ (100,112   $ (435,401
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed Charges as Defined:

          

Interest expense and capitalized interest

   $ 69,705      $ 72,393      $ 77,895      $ 64,028      $ 83,146   

Portion of rental expense representative of the interest factor (1)

     1,438        1,848        1,773        2,099        2,718   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges as Defined

   $ 71,143      $ 74,241      $ 79,668      $ 66,127      $ 85,864   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of Earnings to Fixed Charges

     3.21     2.18     2.74     —   (2)      —   (3) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

 

(1) For purposes of calculating fixed charges, an interest factor of one third was applied to total rent expense for the period indicated.
(2) For purposes of calculating the ratio of earnings to fixed charges, earnings as defined includes a non-cash charge for intangible asset impairment of $242,144, which causes the ratio to be deficient. Excluding the non-cash charge, the earnings as defined would be $142,032 and the ratio of earnings to fixed charges would be 2.15x. Including the non-cash charge, the amount of the deficiency, as defined, is $166,239.
(3) For purposes of calculating the ratio of earnings to fixed charges, earnings as defined includes a non-cash charge for intangible asset and goodwill impairment of $662,151, which causes the ratio to be deficient. Excluding the non-cash charge, the earnings as defined would be $226,750 and the ratio of earnings to fixed charges would be 2.64x. Including the non-cash charge, the amount of the deficiency, as defined, is $521,265.