Attached files
| file | filename |
|---|---|
| EX-32.2 - EX-32.2 - Ultra Clean Holdings, Inc. | uctt-ex322_8.htm |
| EX-32.1 - EX-32.1 - Ultra Clean Holdings, Inc. | uctt-ex321_6.htm |
| EX-31.2 - EX-31.2 - Ultra Clean Holdings, Inc. | uctt-ex312_10.htm |
| EX-31.1 - EX-31.1 - Ultra Clean Holdings, Inc. | uctt-ex311_9.htm |
| EX-23.1 - EX-23.1 - Ultra Clean Holdings, Inc. | uctt-ex231_11.htm |
| EX-21.1 - EX-21.1 - Ultra Clean Holdings, Inc. | uctt-ex211_12.htm |
| EX-10.3 - EX-10.3 - Ultra Clean Holdings, Inc. | uctt-ex103_240.htm |
| 10-K - 10-K - Ultra Clean Holdings, Inc. | uctt-10k_20171229.htm |
Exhibit 12.1
Ultra Clean Holdings, Inc.
Computation of Consolidated Ratio of Earnings to Fixed Charges
(in thousands, except ratio data)
|
|
|
Fiscal Year ended |
|
|||||||||||||||||
|
|
|
December 27, 2013 |
|
|
December 26, 2014 |
|
|
December 25, 2015 |
|
|
December 30, 2016 |
|
|
December 29, 2017 |
|
|||||
|
Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision for income taxes |
|
$ |
12,599 |
|
|
$ |
16,330 |
|
|
$ |
3,607 |
|
|
$ |
18,947 |
|
|
$ |
86,942 |
|
|
Add: Fixed charges |
|
|
4,422 |
|
|
|
4,187 |
|
|
|
5,526 |
|
|
|
4,862 |
|
|
|
4,617 |
|
|
Total Earnings |
|
$ |
17,021 |
|
|
$ |
20,517 |
|
|
$ |
9,133 |
|
|
$ |
23,809 |
|
|
$ |
91,559 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed Charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
$ |
2,665 |
|
|
$ |
2,432 |
|
|
$ |
3,157 |
|
|
$ |
2,657 |
|
|
$ |
2,198 |
|
|
Interest factor on operating leases(1) |
|
|
1,757 |
|
|
|
1,755 |
|
|
|
2,369 |
|
|
|
2,205 |
|
|
|
2,419 |
|
|
Total Fixed Charges |
|
$ |
4,422 |
|
|
$ |
4,187 |
|
|
$ |
5,526 |
|
|
$ |
4,862 |
|
|
$ |
4,617 |
|
|
Ratio of Earnings to Fixed Charges |
|
3.8x |
|
|
4.9x |
|
|
1.7x |
|
|
4.9x |
|
|
19.8x |
|
|||||
|
(1) |
Represents the portion of rental expense from operating leases that is estimated by us to be representative of interest. |