Exhibit 12.1
Computation of Ratio of Earnings to Fixed Charges
Blount International, Inc.
(Thousands of Dollars)
Six Months Ended | Year Ended December 31, | |||||||||||||||||||||||
June 30, 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |||||||||||||||||||
EARNINGS: | ||||||||||||||||||||||||
Earnings Before Income Taxes | 42,714 | 52,611 | 30,266 | 60,485 | 46,328 | 42,825 | ||||||||||||||||||
Interest Expense, Including Amortization of Debt Issuance Costs | 9,782 | 25,636 | 24,707 | 27,094 | 33,066 | 35,782 | ||||||||||||||||||
Interest Portion of Fixed Rent (1) | 357 | 715 | 426 | 433 | 387 | 495 | ||||||||||||||||||
Undistributed Earnings of Unconsolidated Subsidiaries | - | - | - | - | - | - | ||||||||||||||||||
Earnings, as Adjusted | 52,853 | 78,962 | 55,399 | 88,012 | 79,781 | 79,102 | ||||||||||||||||||
FIXED CHARGES: | ||||||||||||||||||||||||
Interest Expense, Including Amortization of Debt Issuance Costs | 9,782 | 25,636 | 24,707 | 27,094 | 33,066 | 35,782 | ||||||||||||||||||
Capitalized Interest | 89 | 135 | 292 | 213 | 403 | 303 | ||||||||||||||||||
Interest Portion of Fixed Rent (1) | 357 | 715 | 426 | 433 | 387 | 495 | ||||||||||||||||||
Fixed Charges | 10,288 | 26,486 | 25,425 | 27,740 | 33,856 | 36,580 | ||||||||||||||||||
Ratio of earnings to fixed charges | 5.17 | 2.98 | 2.18 | 3.17 | 2.36 | 2.16 |
There were no dividends paid or accrued during the periods presented.
(1) The Company has included 20% of rent expense on operating leases. Management believes that 20% represents an appropriate implied interest factor for the Company’s operating leases.