Exhibit 12.1
Euramax International, Inc.
Statement of Computation of Ratio of Earnings to Fixed Charges
|
| Predecessor years ended |
| Predecessor |
| Successor |
| ||||||||||||
|
| December 31, |
| December 29, |
| December 28, |
| December 27, |
| May 23, |
| December 26, |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Earnings before income taxes |
| $ | 22,576 |
| $ | 8,998 |
| $ | 10,251 |
| $ | 31,289 |
| $ | 11,146 |
| $ | 21,864 |
|
Fixed charges |
| 24,475 |
| 28,259 |
| 27,599 |
| 25,278 |
| 10,348 |
| 14,745 |
| ||||||
Total earnings |
| 47,051 |
| 37,257 |
| 37,850 |
| 56,567 |
| 21,494 |
| 36,609 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest expense |
| 22,369 |
| 26,376 |
| 25,727 |
| 23,034 |
| 9,294 |
| 12,983 |
| ||||||
Implicit interest in rent expense |
| 2,106 |
| 1,883 |
| 1,872 |
| 2,244 |
| 1,054 |
| 1,762 |
| ||||||
Total fixed charges |
| 24,475 |
| 28,259 |
| 27,599 |
| 25,278 |
| 10,348 |
| 14,745 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Ratio of earnings to fixed charges |
| 1.92 |
| 1.32 |
| 1.37 |
| 2.24 |
| 2.08 |
| 2.48 |
| ||||||