Attached files
| file | filename |
|---|---|
| 10-K - FORM 10-K - FY 2009 - AMERICAN ACHIEVEMENT CORP | form10k-fy09.htm |
| EX-32.2 - CERTIFICATION PURSUANT TO SECTION 906 (CFO) - AMERICAN ACHIEVEMENT CORP | exhibit_32-2.htm |
| EX-32.1 - CERTIFICATION PURSUANT TO SECTION 906 (CEO) - AMERICAN ACHIEVEMENT CORP | exhibit_32-1.htm |
| EX-31.1 - CERTIFICATION PURSUANT TO SECTION 302 (CEO) - AMERICAN ACHIEVEMENT CORP | exhibit_31-1.htm |
| EX-21.1 - SUBSIDIARIES - AMERICAN ACHIEVEMENT CORP | exhibit_21-1.htm |
| EX-31.2 - CERTIFICATION PURSUANT TO SECTION 302 (CFO) - AMERICAN ACHIEVEMENT CORP | exhibit_31-2.htm |
CALCULATION OF RATIO OF EARNINGS TO FIXED CHARGES
|
AAC Group Holding Corp. |
||||||||||||||||
|
($ in thousands) |
Fiscal Year Ended |
|||||||||||||||
|
August 29, 2009 |
August 30, 2008 |
August 25, 2007 |
August 26, 2006 |
August 27, 2005 |
||||||||||||
|
Net income (loss) before income taxes |
$ |
5,455 |
$ |
7,452 |
$ |
6,181 |
$ |
6,192 |
$ |
(2,060) |
||||||
|
Fixed charges: (1) Interest charges |
31,073 |
33,331 |
34,069 |
34,792 |
31,472 |
|||||||||||
|
Interest portion of lease expense |
636 |
568 |
572 |
638 |
792 |
|||||||||||
|
Total fixed charges |
31,709 |
33,899 |
34,641 |
35,430 |
32,264 |
|||||||||||
|
Net income from operations before income taxes and fixed charges |
$ |
37,164 |
$ |
41,351 |
$ |
40,822 |
$ |
41,622 |
$ |
30,204 |
||||||
|
Ratio of earnings to fixed charges (2) |
1.17 |
x |
1.22 |
x |
1.18 |
x |
1.17 |
x |
0.94 |
x | ||||||
|
American Achievement Corporation |
||||||||||||||||
|
Fiscal Year Ended |
||||||||||||||||
|
August 29, 2009 |
August 30, 2008 |
August 25, 2007 |
August 26, 2006 |
August 27, 2005 |
||||||||||||
|
Net income before income taxes |
$ |
19,340 |
$ |
20,446 |
$ |
17,639 |
$ |
17,149 |
$ |
5,714 |
||||||
|
Fixed charges: (1) Interest charges |
17,188 |
20,318 |
22,587 |
23,776 |
23,698 |
|||||||||||
|
Interest portion of lease expense |
636 |
568 |
572 |
638 |
792 |
|||||||||||
|
Total fixed charges |
17,824 |
20,886 |
23,159 |
24,414 |
24,490 |
|||||||||||
|
Net income from operations before income taxes and fixed charges |
$ |
37,164 |
$ |
41,332 |
$ |
40,798 |
$ |
41,563 |
$ |
30,204 |
||||||
|
Ratio of earnings to fixed charges:(2) |
2.09 |
x |
1.98 |
x |
1.76 |
x |
1.70 |
x |
1.23 |
x | ||||||
|
(1) |
During the periods presented the Company had no preferred stock outstanding that required a cash payment. Therefore, the ratio of earnings to combined fixed charges and preferred dividends was the same as the ratio of earnings to fixed charges for each of the periods presented. |
|
(2) |
For purposes of computing this ratio, earnings consist of income (loss) before taxes on income and fixed charges. Fixed charges consist of interest expense, amortization of deferred debt issuance costs and an estimate of interest within rental expense. |