Attached files
| file | filename |
|---|---|
| EX-10.19 - EX-10.19 - WII Components, Inc. | a09-35930_1ex10d19.htm |
| 10-K - 10-K - WII Components, Inc. | a09-35930_110k.htm |
| EX-32.2 - EX-32.2 - WII Components, Inc. | a09-35930_1ex32d2.htm |
| EX-32.1 - EX-32.1 - WII Components, Inc. | a09-35930_1ex32d1.htm |
| EX-31.2 - EX-31.2 - WII Components, Inc. | a09-35930_1ex31d2.htm |
| EX-31.1 - EX-31.1 - WII Components, Inc. | a09-35930_1ex31d1.htm |
EXHIBIT 12.1
WII Components, Inc.
Ratio of Earnings to Fixed Charges
(In thousands, except ratio of earnings to fixed charges)
|
|
|
Year Ended December 31, |
|
|||||||||||||
|
|
|
2009 |
|
2008 |
|
2007 |
|
2006 |
|
2005 |
|
|||||
|
(Loss) Income before provision for income taxes, discontinued operations, and cumulative effect of accounting change |
|
$ |
(4,221 |
) |
$ |
1,640 |
|
$ |
5,137 |
|
$ |
16,370 |
|
$ |
13,662 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Fixed Charges: |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Interest expense (a) |
|
12,449 |
|
13,024 |
|
15,460 |
|
14,038 |
|
13,561 |
|
|||||
|
Interest portion of rent expense (b) |
|
305 |
|
362 |
|
301 |
|
198 |
|
96 |
|
|||||
|
Total fixed charges |
|
12,754 |
|
13,386 |
|
15,761 |
|
14,236 |
|
13,657 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total earnings (c) |
|
$ |
8,533 |
|
$ |
15,026 |
|
$ |
20,898 |
|
$ |
30,606 |
|
$ |
27,319 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Ratio of earnings to fixed charges |
|
0.7 |
|
1.1 |
|
1.3 |
|
2.1 |
|
2.0 |
|
|||||
(a) Interest expense includes amortization of deferred financing fees.
(b) Includes approximately one-third of the rent expense for each period presented which management believes is a reasonable approximation of the interest component of such rentals.
(c) Total earnings include income before provision for income taxes, discontinued operations, and cumulative effect of accounting change, less fixed charges.