Exhibit 12.1
STEWART ENTERPRISES, INC.
AND SUBSIDIARIES
Calculation of Ratio of Earnings to Fixed Charges
AND SUBSIDIARIES
Calculation of Ratio of Earnings to Fixed Charges
Six Months | ||||||||||||||||||||||||
Ended | Years Ended October 31, | |||||||||||||||||||||||
April 30, 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||
Earnings from continuing operations before income taxes | $ | 27,969 | (3) | $ | 44,507 | (4) | $ | 35,788 | (5) | $ | 12,814 | (6) | $ | 55,417 | (7) | $ | 58,561 | (8) | ||||||
Fixed charges: | ||||||||||||||||||||||||
Interest charges(1) | 11,634 | 24,679 | 27,985 | 29,943 | 27,896 | 30,203 | ||||||||||||||||||
Interest portion of lease expense(2) | 804 | 1,518 | 1,524 | 1,428 | 1,470 | 1,604 | ||||||||||||||||||
Total fixed charges | 12,438 | 26,197 | 29,509 | 31,371 | 29,366 | 31,807 | ||||||||||||||||||
Earnings from continuing operations before income taxes and fixed charges, less capitalized interest | $ | 40,241 | (3) | $ | 70,417 | (4) | $ | 65,088 | (5) | $ | 44,047 | (6) | $ | 83,825 | (7) | $ | 89,798 | (8) | ||||||
Ratio of earnings to fixed charges | 3.24 | (3) | 2.69 | (4) | 2.21 | (5) | 1.40 | (6) | 2.85 | (7) | 2.82 | (8) | ||||||||||||
(1) | Includes capitalized interest expense of $166, $287, $209, $138, $958 and $570 for the six months ended April 30, 2011 and fiscal years 2010, 2009, 2008, 2007 and 2006, respectively. | |
(2) | The interest portion of lease expense is one-third of total lease expense. | |
(3) | Includes a $1,811 pre-tax net loss on early extinguishment of debt due to the debt refinancing transactions taking place during the second quarter of fiscal year 2011 and ($400) of net losses on dispositions. | |
(4) | Includes a $1,035 pre-tax net loss on early extinguishment of debt due to fiscal year 2010 debt repurchases. | |
(5) | Includes a $6,146 pre-tax net gain on early extinguishment of debt due to fiscal year 2009 debt repurchases, a $3,421 charge related to the estimated probable funding obligation to fund the cemetery perpetual care trust net realized losses, a $380 charge for hurricane related expenses, a $275 charge for separation charges primarily related to the retirement of an executive officer and ($218) of net impairment losses on dispositions. | |
(6) | Includes a charge of $2,297 for net expenses related to Hurricanes Katrina and Ike, a charge of $25,952 related to impairment of goodwill, a $13,281 charge related to the estimated probable obligation to fund the cemetery perpetual care trust net realized losses and ($353) of net impairment losses on dispositions. | |
(7) | Includes a charge of $2,533 for net expenses related to Hurricane Katrina, a charge of $580 for separation charges related to the July 2005 restructuring of the Company’s divisions and retirement of an executive officer, ($44) of net impairment losses on dispositions and $677 for the loss on early extinguishment of debt related to the June 2007 senior convertible debt transaction. | |
(8) | Includes a net recovery of $1,628 related to Hurricane Katrina expenses, business interruption insurance proceeds of $3,169 related to Hurricane Katrina, a charge of $991 for separation charges related to the July 2005 restructuring of the Company’s divisions and retirement of an executive officer and ($153) of net impairment losses on dispositions. |