EX-12.1 69 a2139109zex-12_1.txt EXHIBIT 12.1 BONITA BAY HOLDINGS, INC. RATIO OF EARNINGS TO FIXED CHARGES FISCAL YEAR UNLESS OTHERWISE INDICATED ($ IN THOUSANDS)
Three Months Ended Three Months Ended 2001 2002 2003 3/31/03 3/31/04 ---------- ---------- ---------- ------------------ ------------------ Pre-tax income from continuing operations $ 4,957 $ 27,676 $ 36,096 $ 4,874 $ 4,856 ========== ========== ========== ================== ================== Fixed charges: Interest expense 6,213 8,112 17,482 4,675 3,99? One third of rent expense 56 56 99 25 23 ---------- ---------- ---------- ------------------ ------------------ Total fixed charges $ 6,269 $ 8,168 $ 17,581 $ 4,700 $ 4,021 ========== ========== ========== ================== ================== Pre-tax Income from continuing operations plus fixed charges $ 11,226 $ 35,843 $ 53,577 $ 9,065 $ 8,377 ========== ========== ========== ================== ================== Ratio of earnings to fixed charges 1.8 4.4 3.0 1.9 2.1 ========== ========== ========== ================== ==================
PRESTIGE BRANDS INTERNATIONAL RATIO OF EARNINGS TO FIXED CHARGES FISCAL YEAR UNLESS OTHERWISE INDICATED ($ IN THOUSANDS)
Period from Period from April 1, 2003 February 7, 2004 2001 2002 2003 to February 6, 2004 to March 31, 2004 Pro Forma --------- --------- --------- ------------------- ------------------- --------- Pre-tax income (loss) from continuing operations $ 2,391 $ 938 $ 6,909 $ 4,077 $ 2,844 $ 28,064 ========= ========= ========= =================== =================== ========= Fixed charges: Interest expense 2,086 8,847 9,806 8,195 1,735 47,270 One third of rent expense 84 104 113 118 25 263 --------- --------- --------- ------------------- ------------------- --------- Total fixed charges $ 2,170 $ 8,951 $ 9,919 $ 8,313 $ 1,760 $ 47,533 ========= ========= ========= =================== =================== ========= Pre-tax Income (loss) from continuing operations plus fixed charges $ 4,561 $ 9,889 $ 16,828 $ 12,390 $ 4,604 $ 75,597 ========= ========= ========= =================== =================== ========= Ratio of earnings to fixed charges 2.1 1.1 1.7 1.5 2.6 1.6 ========= ========= ========= =================== =================== =========