Attached files
| file | filename |
|---|---|
| EX-99.38 - EX-99.38 - HEADWATERS INC | hw-20161231ex993890a1b.htm |
| EX-95 - EX-95 - HEADWATERS INC | hw-20161231xex95.htm |
| EX-32 - EX-32 - HEADWATERS INC | hw-20161231xex32.htm |
| EX-31.2 - EX-31.2 - HEADWATERS INC | hw-20161231ex3121b5d6c.htm |
| EX-31.1 - EX-31.1 - HEADWATERS INC | hw-20161231ex31114eade.htm |
| 10-Q - 10-Q - HEADWATERS INC | hw-20161231x10q.htm |
Exhibit 12
Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ended |
|
|
|
|
|
Year Ended September 30, |
|
December 31, |
|
||||||||||||||
|
(dollars in thousands) |
|
2012* |
|
2013 |
|
2014 |
|
2015 |
|
2016 |
|
2016 |
|
||||||
|
Fixed Charges Computation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expensed and capitalized (1) |
|
$ |
38,809 |
|
$ |
37,100 |
|
$ |
44,768 |
|
$ |
58,681 |
|
$ |
39,312 |
|
$ |
8,080 |
|
|
Amortized premiums, discounts, and capitalized expenses related to indebtedness |
|
|
14,184 |
|
|
5,841 |
|
|
2,175 |
|
|
6,179 |
|
|
3,973 |
|
|
930 |
|
|
Reasonable approximation of interest within rental expense |
|
|
3,106 |
|
|
3,454 |
|
|
3,342 |
|
|
3,437 |
|
|
3,615 |
|
|
967 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Fixed Charges and Preferred Equity Dividends |
|
$ |
56,099 |
|
$ |
46,395 |
|
$ |
50,285 |
|
$ |
68,297 |
|
$ |
46,900 |
|
$ |
9,977 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings Computation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-tax income from continuing operations before adjustment for minority interests in consolidated subsidiaries or income or loss from equity investees |
|
$ |
(16,454) |
|
$ |
12,209 |
|
$ |
20,576 |
|
$ |
37,932 |
|
$ |
72,479 |
|
$ |
10,587 |
|
|
Plus |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed charges |
|
|
56,099 |
|
|
46,395 |
|
|
50,285 |
|
|
68,297 |
|
|
46,900 |
|
|
9,977 |
|
|
Minus |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest capitalized |
|
|
137 |
|
|
192 |
|
|
427 |
|
|
585 |
|
|
837 |
|
|
89 |
|
|
Total Earnings |
|
$ |
39,508 |
|
$ |
58,412 |
|
$ |
70,434 |
|
$ |
105,644 |
|
$ |
118,542 |
|
$ |
20,475 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends |
|
|
0.70 |
|
|
1.26 |
|
|
1.40 |
|
|
1.55 |
|
|
2.53 |
|
|
2.05 |
|
* The deficiency of earnings to fixed charges for the year ended September 30, 2012 was $16.6 million.
|
(1) |
Interest expense associated with unrecognized tax benefits is included in income tax expense, not with interest expense. |