1 EXHIBIT 12.1 THERMADYNE MFG. LLC THERMADYNE CAPITAL CORP. COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES (IN THOUSANDS) Eleven Years ended December 31, months ended ------------------------------------------------------- December 31, 1998 1997 1996 1995 1994 ----------- ----------- ----------- ----------- ----------- Earnings (loss): Income (loss) from continuing operations before income taxes and extraordinary item $ (25,054) $ 28,544 $ (63,473) $ (123,330) $ (80,805) Fixed charges 58,201 50,031 50,887 48,315 45,364 ----------- ----------- ----------- ----------- ----------- Earnings (loss) $ 33,147 $ 78,575 $ (12,586) $ (75,015) $ (35,441) =========== =========== =========== =========== =========== Fixed charges: Interest expense $ 52,545 $ 45,325 $ 45,655 $ 41,269 $ 39,124 Amortization of deferred financing 2,480 1,587 2,711 4,860 4,207 costs Rent expense 3,176 3,119 2,521 2,186 2,033 ----------- ----------- ----------- ----------- ----------- Fixed charges $ 58,201 $ 50,031 $ 50,887 $ 48,315 $ 45,364 =========== =========== =========== =========== =========== Ratio of earnings to fixed charges 0.6 1.6 N/A N/A N/A =========== =========== =========== =========== =========== Deficiency of earnings available to cover fixed charges $ (25,054) N/A $ (63,473) $ (123,330) $ (80,805) =========== =========== =========== =========== ===========