Attached files

file filename
EX-99.1 - EXHIBIT 99.1 - HILLMAN COMPANIES INCexhibit991.htm
EX-32.2 - EXHIBIT 32.2 - HILLMAN COMPANIES INCexhibit322-12302017.htm
EX-32.1 - EXHIBIT 32.1 - HILLMAN COMPANIES INCexhibit321-12302017.htm
EX-31.2 - EXHIBIT 31.2 - HILLMAN COMPANIES INCexhibit312-12302017.htm
EX-31.1 - EXHIBIT 31.1 - HILLMAN COMPANIES INCexhibit311-12302017.htm
EX-21.1 - EXHIBIT 21.1 - HILLMAN COMPANIES INCexhibit211-12302017.htm
EX-10.16 - EXHIBIT 10.16 - HILLMAN COMPANIES INCex1016.htm
EX-10.15 - EXHIBIT 10.15 - HILLMAN COMPANIES INCex1015.htm
EX-10.14 - EXHIBIT 10.14 - HILLMAN COMPANIES INCex1014.htm
EX-10.13 - EXHIBIT 10.13 - HILLMAN COMPANIES INCex1013a01.htm
EX-10.12 - EXHIBIT 10.12 - HILLMAN COMPANIES INCex1012a01.htm
10-K - HILLMAN COMPANIES INChillman10-k12302017.htm


 
 
 
Exhibit 12.1
 
 
 
 
THE HILLMAN COMPANIES, INC.
Computation of Ratio of Earnings to Fixed Charges
Year Ended December 30, 2017
(Dollars in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
Loss before Income Taxes
 
$
(26,263
)
 
 
 
 
  Add fixed charges:
 
 
 
Interest expense
 
63,626

 
Interest portion of rent expense
 
5,554

 
 
 
 
Adjusted income
 
$
42,917

 
 
 
 
Fixed charges:
 
 
 
Interest expense
 
$
63,626

 
Interest portion of rent expense
 
5,554

 
 
 
 
Fixed Charges
 
$
69,180

 
 
 
 
Ratio of earnings to Fixed Charges (1)
 
0.62

 
 
 
 
 
 
 
 
(1) The ratio of earnings to fixed charges has been computed by adding loss before income taxes and fixed charges to derive adjusted income, and dividing adjusted income by fixed charges. Fixed charges consist of interest expense on debt (including the amortization of debt expense) and one-third (the proportion deemed representative of the interest portion) of rent expense.