Atkore International, Inc.
Computation of ratio of earnings to fixed charges
Our ratio of earnings to fixed charges for each of the periods indicated (dollars in millions):
| |
Period from Dec. 23, 2010 through March 25, 2011 |
Period from Sept 25, 2011 through December 22, 2010 |
2010 | 2009 | 2008 | 2007 | 2006 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Earnings: |
||||||||||||||||||||||
Income (loss) from continuing operations before income taxes |
(9 | ) | (3 | ) | 20 | (1,004 | ) | 289 | 118 | 265 | ||||||||||||
Amortization of capitalized interest expense |
| | | | | | | |||||||||||||||
Capitalized interest |
| | (1 | ) | (1 | ) | | | | |||||||||||||
Fixed charges, as below |
14 | 12 | 52 | 46 | 30 | 16 | 31 | |||||||||||||||
Total earnings, as defined |
5 | 9 | 71 | (959 | ) | 319 | 134 | 296 | ||||||||||||||
Fixed charges: |
||||||||||||||||||||||
Interest expense, net of capitalized portion |
13 | 11 | 48 | 41 | 26 | 12 | 27 | |||||||||||||||
Capitalized interest |
| | 1 | 1 | | | | |||||||||||||||
Rental expense, representative of interest |
1 | 1 | 3 | 4 | 4 | 4 | 4 | |||||||||||||||
Total fixed charges, as defined |
14 | 12 | 52 | 46 | 30 | 16 | 31 | |||||||||||||||
Ratio of earnings to fixed charges |
0.4 | 0.8 | 1.4 | (20.8 | ) | 10.6 | 8.4 | 9.5 | ||||||||||||||
ESTIMATE OF INTEREST WITHIN RENTAL EXPENSE |
||||||||||||||||||||||
Total rent expense |
3 | 3 | 10 | 12 | 12 | 12 | 11 | |||||||||||||||
Estimated percentage (based on SEC guidance)(a) |
33 | % | 33 | % | 33 | % | 33 | % | 33 | % | 33 | % | 33 | % | ||||||||
Estimated interest within rental expense |
1 | 1 | 3 | 4 | 4 | 4 | 4 | |||||||||||||||
Earnings were inadequate to cover total fixed charges by |
(9 | ) | (3 | ) | (1,005 | ) | ||||||||||||||||
For purposes of calculating such ratios, 'earnings' consist of operating income (loss) before income taxes plus fixed charges and amortization of capitalized interest less capitalized interest. Fixed charges consist of interest expense, amortization of debt issuance costs, capitalized interest, and an estimation of the portion of rent expense representative of the interest component within rent expense.