ACCELLENT INC - FORM 10-K - EX-12.1 - STATEMENT OF COMPUTATION OF RATIO OF EARNINGS - March 31, 2010

Attached files

file filename
10-K - FORM 10-K - ACCELLENT INCd10k.htm
EX-4.5 - PLEDGE AGREEMENT AMONG ACCELLENT AND THE BANK OF NY MELLON - ACCELLENT INCdex45.htm
EX-4.6 - SECURITY AGREEMENT AMONG ACCELLENT INC. AND THE BANK OF NY - ACCELLENT INCdex46.htm
EX-21.1 - SUBSIDIARIES OF ACCELLENT INC. - ACCELLENT INCdex211.htm
EX-31.1 - RULE 13A-14(A) CERTIFICATION OF CHIEF EXECUTIVE OFFICER - ACCELLENT INCdex311.htm
EX-31.2 - RULE 13A-14(A) CERTIFICATION OF CHIEF FINANCIAL OFFICER - ACCELLENT INCdex312.htm
EX-32.1 - SECTION 1350 CERTIFICATION OF CHIEF EXECUTIVE OFFICER - ACCELLENT INCdex321.htm
EX-32.2 - SECTION 1350 CERTIFICATION OF CHIEF FINANCIAL OFFICER - ACCELLENT INCdex322.htm
EX-10.25 - GUARANTEE, AMONG THE SUBSIDIARIES AND WELLS FARGO CAPITAL FINANCE LLC - ACCELLENT INCdex1025.htm
EX-10.26 - PLEDGE AGREEMENT, AMONG ACCELLENT INC. AND WELLS FARGO CAPITAL FINANCE LLC - ACCELLENT INCdex1026.htm
EX-10.23 - EMPLOYMENT AGREEMENT BETWEEN ACCELLENT INC. AND DEAN E. SCHAUER - ACCELLENT INCdex1023.htm
EX-10.27 - SECURITY AGREEMENT, AMONG ACCELLENT INC AND WELLS FARGO CAPITAL FINANCE LLC - ACCELLENT INCdex1027.htm

EXHIBIT 12.1

Accellent Inc.

Ratio of Earnings to Fixed Charges

(in thousands)

 

 

      Predecessor     Successor
     Year Ended
December 31,		     Period From
January 1 to
November 22,		     Period From
November 23 to
December 31,		     Year Ended
December 31,		     Year Ended
December 31,		     Year Ended
December 31,		     Year Ended
December 31,
     2004     2005     2005     2006     2007     2008     2009

Pre-tax loss

    $ (2,137 )    $ (76,497 )    $ (22,024 )    $ (13,252 )    $ (119,740 )    $ (8,627 )    $ 2,507

Interest expense, net

      26,879        43,233        9,301        65,338        67,367        65,257        56,569

Interest

      —          —          —          —          —          —          —  

Distributed income of equity investees

      —          —          —          —          —          —          —  

Interest portion of rent

      1,874        2,184        292        2,370        2,401        2,394        2,520
                                                      

Earnings (loss)

      26,616        (31,080 )      (12,431 )      54,456        (49,972 )      59,024        61,596

Fixed charges

    $ 28,753      $ 45,417      $ 9,593        67,708      $ 69,768      $ 67,651      $ 59,089

Ratio

      —          —          —          —          —          —          1.04

Deficiency

    $ 2,137      $ 76,497      $ 22,024      $ 13,252      $ 119,740      $ 8,627        —  

ACCELLENT INC Reports

Also read