\
EXHIBIT 12
SKYWORKS SOLUTIONS, INC.
RATIO OF EARNINGS TO FIXED CHARGES
RATIO OF EARNINGS TO FIXED CHARGES
| 2007 | 2006 | 2005 | 2004 | 2003 | ||||||||||||||||
| Income (loss) before provision (benefit) for taxes on income | $ | 56,770 | $ | (72,774 | ) | $ | 40,989 | $ | 26,396 | $ | (53,625 | ) | ||||||||
| Add — Fixed charges net of capitalized Interest | 15,424 | 17,882 | 17,874 | 21,221 | 24,868 | |||||||||||||||
| Income (loss) before taxes and fixed charges (net of capitalized interest) | 72,194 | (54,892 | ) | 58,863 | 47,617 | (28,757 | ) | |||||||||||||
| Fixed charges: | ||||||||||||||||||||
| Interest | 10,279 | 12,805 | 13,001 | 15,771 | 19,467 | |||||||||||||||
| Amortization of debt issuance costs | 2,311 | 1,992 | 1,596 | 2,176 | 1,936 | |||||||||||||||
| Estimated interest component of rental expense | 2,834 | 3,085 | 3,277 | 3,274 | 3,465 | |||||||||||||||
| Total | 15,424 | 17,882 | 17,874 | 21,221 | 24,868 | |||||||||||||||
| Ratio of earnings before taxes and fixed charges, to fixed charges | 4.7 | (1 | ) | 3.3 | 2.2 | (2 | ) | |||||||||||||
| (1) | As a result of losses incurred in fiscal 2006, the Company was unable to fully cover fixed charges. The amount of such deficiency during this period was approximately $73 million. | |
| (2) | As a result of losses incurred in fiscal 2003, the Company was unable to fully cover fixed charges. The amount of such deficiency during this period was approximately $54 million. |