EXHIBIT 12.1
Ratio of Earnings to Fixed Charges
CLEAN HARBORS, INC.
Offer to Exchange 5.25% Senior Notes due 2020
Registered under the Securities Act of 1933 for
All Outstanding Unregistered 5.25% Senior Notes due 2020
|
| For the Six Months |
| For the Year Ended December 31, |
| |||||||||||||||||
|
| 2012 |
| 2011 |
| 2011 |
| 2010 |
| 2009 |
| 2008 |
| 2007 |
| |||||||
|
| (In thousands) |
| |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Income from operations before income taxes |
| $ | 86,620 |
| $ | 80,273 |
| $ | 184,678 |
| $ | 184,477 |
| $ | 61,472 |
| $ | 93,977 |
| 72,238 |
| |
Add (Subtract): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Capitalized interest |
| (49 | ) | (393 | ) | (451 | ) | (541 | ) | (236 | ) | (157 | ) | (1,179 | ) | |||||||
Amortization of capitalized interest |
| 362 |
| 377 |
| 678 |
| 616 |
| 567 |
| 541 |
| 435 |
| |||||||
Fixed charges (see calculation below) |
| 27,790 |
| 21,672 |
| 46,260 |
| 35,620 |
| 23,511 |
| 18,736 |
| 22,897 |
| |||||||
Income from operations before income taxes as adjusted |
| $ | 114,723 |
| $ | 101,929 |
| $ | 231,165 |
| $ | 220,172 |
| $ | 85,314 |
| $ | 113,098 |
| $ | 94,391 |
|
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Interest expense, net |
| $ | 22,240 |
| $ | 17,120 |
| $ | 39,389 |
| $ | 27,936 |
| $ | 15,999 |
| $ | 8,403 |
| $ | 13,157 |
|
Interest income |
| 402 |
| 546 |
| 798 |
| 874 |
| 825 |
| 623 |
| 4,023 |
| |||||||
Capitalized interest |
| 49 |
| 393 |
| 451 |
| 541 |
| 236 |
| 157 |
| 1,179 |
| |||||||
Amortization of capitalized interest |
| (362 | ) | (377 | ) | (678 | ) | (616 | ) | (567 | ) | (541 | ) | (435 | ) | |||||||
Preferred stock dividend |
| — |
| — |
| — |
| — |
| — |
| — |
| 332 |
| |||||||
Portion of operating lease rental expenses deemed to be representative of the interest factor |
| 5,461 |
| 3,990 |
| 6,300 |
| 6,885 |
| 7,018 |
| 5,624 |
| 4,641 |
| |||||||
Fixed charges |
| $ | 27,790 |
| $ | 21,672 |
| $ | 46,260 |
| $ | 35,620 |
| $ | 23,511 |
| $ | 18,736 |
| $ | 22,897 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Ratio of earnings to fixed charges |
| 4.1x |
| 4.7x |
| 5.0x |
| 6.2x |
| 3.6x |
| 6.0x |
| 4.1x |
|