Exhibit 12.1
Goodman Global, Inc.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(in thousands)
Predecessor | Successor | |||||||||||||||||||||||
Year Ended December 31, | January 1 to February 13, | February 14 to December 31, | Year Ended December 31, | |||||||||||||||||||||
2005 | 2006 | 2007 | 2008 | 2008 | 2009 | |||||||||||||||||||
Earnings: | ||||||||||||||||||||||||
Income (loss) from continuing operations before income taxes | $ | 40,697 | $ | 98,355 | $ | 161,556 | $ | (93,857 | ) | $ | 41,889 | $ | 160,648 | |||||||||||
Fixed charges | 78,450 | 83,531 | 74,024 | 57,283 | 140,820 | 141,129 | ||||||||||||||||||
Capitalized Interest | (879 | ) | (1,347 | ) | (385 | ) | — | (202 | ) | (761 | ) | |||||||||||||
Total adjustments | 77,571 | 82,184 | 73,639 | 57,283 | 140,618 | 140,368 | ||||||||||||||||||
Earnings adjusted for fixed charges | $ | 118,268 | $ | 180,539 | $ | 235,195 | $ | (36,574 | ) | $ | 182,507 | $ | 301,016 | |||||||||||
Fixed charges: | ||||||||||||||||||||||||
Interest expense | $ | 74,213 | $ | 77,825 | $ | 68,378 | $ | 56,176 | $ | 135,616 | $ | 134,767 | ||||||||||||
Capitalized Interest | 879 | 1,347 | 385 | — | 202 | 761 | ||||||||||||||||||
Portion of rent expense representative of interest | 3,358 | 4,359 | 5,261 | 1,107 | 5,002 | 5,601 | ||||||||||||||||||
Total fixed charges | $ | 78,450 | $ | 83,531 | $ | 74,024 | $ | 57,283 | $ | 140,820 | $ | 141,129 | ||||||||||||
Ratio of earnings to fixed charges | 1.5 | 2.2 | 3.2 | — | (1) | 1.3 | 2.1 | |||||||||||||||||
(1) | For the period January 1 to February 13, 2008, earnings were not adequate to cover fixed charges by $93.9 million. |