Attached files
| file | filename |
|---|---|
| EX-95 - EX-95 - HEADWATERS INC | hw-20160630xex95.htm |
| EX-32 - EX-32 - HEADWATERS INC | hw-20160630xex32.htm |
| EX-31.2 - EX-31.2 - HEADWATERS INC | hw-20160630ex31236a056.htm |
| EX-31.1 - EX-31.1 - HEADWATERS INC | hw-20160630ex3110f537b.htm |
| EX-10.60 - EX-10.60 - HEADWATERS INC | hw-20160630ex106092296.htm |
| 10-Q - 10-Q - HEADWATERS INC | hw-20160630x10q.htm |
Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ended |
|
|
|
|
|
Year Ended September 30, |
|
June 30, |
|
||||||||||||||
|
(dollars in thousands) |
|
2011 |
|
2012** |
|
2013 |
|
2014 |
|
2015 |
|
2016 |
|
||||||
|
Fixed Charges Computation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expensed and capitalized (1) |
|
$ |
106,557 |
|
$ |
38,809 |
|
$ |
37,100 |
|
$ |
44,768 |
|
$ |
58,681 |
|
$ |
24,437 |
|
|
Amortized premiums, discounts, and capitalized expenses related to indebtedness |
|
|
20,069 |
|
|
14,184 |
|
|
5,841 |
|
|
2,175 |
|
|
6,179 |
|
|
1,745 |
|
|
Reasonable approximation of interest within rental expense |
|
|
3,323 |
|
|
3,106 |
|
|
3,454 |
|
|
3,342 |
|
|
3,437 |
|
|
2,648 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Fixed Charges and Preferred Equity Dividends |
|
$ |
129,949 |
|
$ |
56,099 |
|
$ |
46,395 |
|
$ |
50,285 |
|
$ |
68,297 |
|
$ |
28,830 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings Computation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-tax income from continuing operations before adjustment for minority interests in consolidated subsidiaries or income or loss from equity investees |
|
$ |
(138,093) |
|
$ |
(16,454) |
|
$ |
12,209 |
|
$ |
20,576 |
|
$ |
37,932 |
|
$ |
47,303 |
|
|
Plus |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed charges |
|
|
129,949 |
|
|
56,099 |
|
|
46,395 |
|
|
50,285 |
|
|
68,297 |
|
|
28,830 |
|
|
Minus |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest capitalized |
|
|
91 |
|
|
137 |
|
|
192 |
|
|
427 |
|
|
585 |
|
|
637 |
|
|
Total Earnings |
|
$ |
(8,235) |
|
$ |
39,508 |
|
$ |
58,412 |
|
$ |
70,434 |
|
$ |
105,644 |
|
$ |
75,496 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends |
|
|
N/A * |
|
|
0.70 |
|
|
1.26 |
|
|
1.40 |
|
|
1.55 |
|
|
2.62 |
|
* Total earnings for this period were less than zero dollars. The deficiency of earnings to fixed charges for the year ended September 30, 2011 was $138.2 million.
** The deficiency of earnings to fixed charges for the year ended September 30, 2012 was $16.6 million.
|
(1) |
Interest expense associated with unrecognized tax benefits is included in income tax expense, not with interest expense. |