EX-12.1 6 exhibit_12-1.htm STATEMENT RE: COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES exhibit_12-1.htm
EXHIBIT 12.1

CALCULATION OF RATIO OF EARNINGS TO FIXED CHARGES
           
           
   
American Achievement Group Holding Corp.
 
($ in thousands)
 
Fiscal Year Ended
 
   
August 30, 2008
 
August 25, 2007
 
August 26, 2006
 
Income (loss) from continuing operations before income taxes
 
$
 (32,001)
 
$
 (19,572)
 
$
 1,107
 
                     
Fixed charges: (1) Interest charges
   
 65,050
   
 59,838
   
 39,877
 
Interest portion of lease expense
   
 568
   
 572
   
 638
 
Total fixed charges
   
 65,618
   
 60,410
   
 40,515
 
                     
Income from continuing operations before income taxes and fixed charges
 
$
 33,617
 
$
 40,838
 
$
 41,622
 
                 
Ratio of earnings to fixed charges (2)
   
 -
   
 -
   
1.03
x
                     
   
AAC Group Holding Corp.
 
   
Fiscal Year Ended
 
   
August 30, 2008
 
August 25, 2007
 
August 26, 2006
 
Income from continuing operations before income taxes
 
$
 7,452
 
$
 6,181
 
$
 6,192
 
                     
Fixed charges: (1) Interest charges
   
 33,331
   
 34,069
   
 34,792
 
Interest portion of lease expense
   
 568
   
 572
   
 638
 
Total fixed charges
   
 33,899
   
 34,641
   
 35,430
 
                     
Income from continuing operations before income taxes and fixed charges
 
$
 41,351
 
$
 40,822
 
$
 41,622
 
                 
Ratio of earnings to fixed charges (2)
   
1.22
x
 
 1.18
x  
1.17
x
                     
   
American Achievement Corporation
 
   
Fiscal Year Ended
 
   
August 30, 2008
 
August 25, 2007
 
August 26, 2006
 
Income from continuing operations before income taxes
 
$
 20,446
 
$
 17,639
 
$
 17,149
 
                     
Fixed charges: (1) Interest charges
   
 20,318
   
 22,587
   
 23,776
 
Interest portion of lease expense
   
 568
   
 572
   
 638
 
Total fixed charges
   
 20,886
   
 23,159
   
 24,414
 
                     
Income from continuing operations before income taxes and fixed charges
 
$
 41,332
 
$
 40,798
 
$
 41,563
 
                 
Ratio of earnings to fixed charges:(2)
   
1.98
x
 
 1.76
 
1.70
x


 
(1)  
During the periods presented the Company had no preferred stock outstanding that required a cash payment. Therefore, the ratio of earnings to combined fixed charges and preferred dividends was the same as the ratio of earnings to fixed charges for each of the periods presented.

(2)  
For purposes of computing this ratio, earnings consist of income (loss) from continuing operations before income taxes and fixed charges. Fixed charges consist of interest expense, amortization of deferred debt issuance costs and the portion of rent/lease expense that includes an interest factor.  In fiscal years 2008 and 2007, earnings before fixed charges for Parent Holdings were insufficient to cover fixed charges by approximately $32.0 million and $19.6 million, respectively.