Attached files
file | filename |
---|---|
8-K - FORM 8-K - Hillenbrand, Inc. | c59045e8vk.htm |
EX-4.2 - EX-4.2 - Hillenbrand, Inc. | c59045exv4w2.htm |
EX-5.1 - EX-5.1 - Hillenbrand, Inc. | c59045exv5w1.htm |
EX-1.1 - EX-1.1 - Hillenbrand, Inc. | c59045exv1w1.htm |
EX-99.1 - EX-99.1 - Hillenbrand, Inc. | c59045exv99w1.htm |
Exhibit 12.1
Hillenbrand, Inc. Computation of Ratio of Earnings to Fixed Charges
Six Months Ended | ||||||||||||||||||||||||||||
March 31, | ||||||||||||||||||||||||||||
(Amounts in millions) | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2009 | |||||||||||||||||||||
EARNINGS: |
||||||||||||||||||||||||||||
Income before income taxes |
$ | 163.3 | $ | 178.8 | $ | 157.0 | $ | 153.3 | $ | 160.8 | $ | 90.9 | $ | 84.4 | ||||||||||||||
Adjustment for loss on equity investments |
| | | 0.9 | 5.4 | (1.6 | ) | 4.5 | ||||||||||||||||||||
Income before income taxes and before
adjustment for income or loss from
equity investees; |
163.3 | 178.8 | 157.0 | 154.2 | 166.2 | 89.3 | 88.9 | |||||||||||||||||||||
ADD: |
||||||||||||||||||||||||||||
Fixed charges |
2.1 | 2.2 | 2.4 | 4.7 | 4.5 | 1.7 | 2.7 | |||||||||||||||||||||
Amortization of capitalized interest |
| | | | | | | |||||||||||||||||||||
Distributed income of equity investees |
0.3 | 0.3 | 0.2 | |||||||||||||||||||||||||
Pre-tax losses of equity investees for
which charges arising from guarantees
are included in fixed charges |
| | | | | | | |||||||||||||||||||||
Sub-total |
165.4 | 181.0 | 159.4 | 158.9 | 171.0 | 91.3 | 91.8 | |||||||||||||||||||||
LESS: |
||||||||||||||||||||||||||||
Capitalized interest |
| | | | | | | |||||||||||||||||||||
Preference security dividend
requirements of consolidated
subsidiaries |
| | | | | | | |||||||||||||||||||||
Noncontrolling interest in pre-tax
income of subsidiaries that have not
incurred fixed charges |
| | | | | | | |||||||||||||||||||||
Adjusted Earnings: |
$ | 165.4 | $ | 181.0 | $ | 159.4 | $ | 158.9 | $ | 171.0 | $ | 91.3 | $ | 91.8 | ||||||||||||||
Fixed Charges |
2.1 | 2.2 | 2.4 | 4.7 | 4.5 | 1.7 | 2.7 | |||||||||||||||||||||
Ratio of Earnings to Fixed Charges |
80.0 | x | 83.5 | x | 66.4 | x | 34.0 | x | 37.7 | x | 55.0 | x | 33.8 | x |
We compute the ratio of earnings to fixed charges by dividing earnings by fixed charges. For
purposes of this computation, earnings have been computed by adding income before income
taxes, fixed charges and distributed income of equity investees and excluding equity investee
income or loss. Fixed charges consist of interest costs, whether expensed or capitalized, and
a reasonable approximation of the interest factor deemed to be included in rental expense for all
facilities and equipment.
Because K-Tron International, Inc. (K-Tron) was acquired by us effective April 1, 2010, the
historical ratios of earnings to fixed charges presented above do not include K-Trons earnings or
fixed charges for the time periods set forth above.
On a pro forma basis, after giving effect to the K-Tron acquisition as if such acquisition had
occurred at the beginning of the respective periods set forth below, the computation of the ratios
of earnings to fixed charges would have been as follows:
Six Months Ended | Year Ended | |||||||
(Amounts in millions) | March 31, 2010 | September 30, 2009 | ||||||
EARNINGS: |
||||||||
Income before income taxes |
$ | 98.8 | $ | 181.5 | ||||
Adjustment for (gain) loss on equity investments |
(1.6 | ) | 5.4 | |||||
Income before income taxes and before
adjustment for income or loss from equity
investees; |
97.2 | 186.9 | ||||||
ADD: |
||||||||
Fixed charges |
4.3 | 8.8 | ||||||
Amortization of capitalized interest |
| | ||||||
Distributed income of equity investees |
0.3 | 0.3 | ||||||
Pre-tax losses of equity investees for which
charges arising from guarantees are included
in fixed charges |
| | ||||||
Sub-total |
101.8 | 196.0 | ||||||
LESS: |
||||||||
Capitalized interest |
| | ||||||
Preference security dividend requirements of
consolidated subsidiaries |
| | ||||||
Noncontrolling interest in pre-tax income of
subsidiaries that have not incurred fixed
charges |
| | ||||||
Adjusted Earnings: |
$ | 101.8 | $ | 196.0 | ||||
Fixed Charges |
4.3 | 8.8 | ||||||
Ratio of Earnings to Fixed Charges |
23.7 | x | 22.3 | x |
On a pro forma basis, after giving effect to (1) the K-Tron acquisition, (2) the use of a portion
of the proceeds of the offering of our 5.500% Notes due 2020 to repay a portion of the outstanding
borrowings under our $400.0 million revolving unsecured credit facility and the resulting lower
interest costs on the credit facility, and (3) the interest costs on that portion of the proceeds
of the offering used to repay the outstanding borrowings under the credit facility, as if such
events had occurred at the beginning of the respective periods set forth below, the computation of
the pro forma ratios of earnings to fixed charges would have been as follows:
Six Months Ended | Year Ended | |||||||
(Amounts in millions) | March 31, 2010 | September 30, 2009 | ||||||
EARNINGS: |
||||||||
Income before income taxes |
$ | 96.5 | $ | 176.8 | ||||
Adjustment for (gain)loss on equity investments |
(1.6 | ) | 5.4 | |||||
Income before income taxes and before
adjustment for income or loss from equity
investees; |
94.9 | 182.2 | ||||||
ADD: |
||||||||
Fixed charges |
6.6 | 13.6 | ||||||
Amortization of capitalized interest |
| | ||||||
Distributed income of equity investees |
0.3 | 0.3 | ||||||
Pre-tax losses of equity investees for which
charges arising from guarantees are included
in fixed charges |
| | ||||||
Sub-total |
101.8 | 196.1 | ||||||
LESS: |
||||||||
Capitalized interest |
| | ||||||
Preference security dividend requirements of
consolidated subsidiaries |
| | ||||||
Noncontrolling interest in pre-tax income of
subsidiaries that have not incurred fixed
charges |
| | ||||||
Adjusted Earnings: |
$ | 101.8 | $ | 196.1 | ||||
Fixed Charges |
6.6 | 13.6 | ||||||
Ratio of Earnings to Fixed Charges |
15.4 | x | 14.4 | x |