EX-12.1 3 dex121.txt COMPU. OF RATION OF EARNINGS TO FIXED CHARGES Kulicke and Soffa Industries, Inc. Exhibit 12.1 Fixed Charge Coverage Ratio Calculation Dollars in thousands
Nine Months Ended Fiscal Year Ended September 30, June 30, ======================================================== =========== 1996 1997 1998 1999 2000 2001 ---------- --------- --------- ---------- ---------- ----------- Interest expense, including amortization of debt issue costs $ 3,288 $ 2,331 $ 262 $ 215 $ 8,333 $ 10,335 Portion of rental expense deemed to represent interest 847 1,064 999 1,072 1,213 2,321 ---------- --------- --------- ---------- ---------- ----------- Total Fixed Charges $ 4,135 $ 3,395 $ 1,261 $ 1,287 $ 9,546 $ 12,656 ========== ========= ========= ========== ========== =========== Earnings before fixed charges: Income (loss) before income tax and minority interest $ 15,630 $ 51,782 $ (7,357) $ (26,185) $ 141,957 $(43,407) Equity in loss of Joint Ventures 994 6,701 8,715 10,000 1,221 - Fixed charges 4,135 3,395 1,261 1,287 9,546 12,656 ---------- --------- --------- ---------- ---------- ----------- Total earnings (loss) before fixed charges $ 20,759 $ 61,878 $ 2,619 $ (14,898) $ 152,724 $(30,751) ========== ========= ========= ========== ========== =========== Ratio of earnings to fixed charges (1) 5 18 2 - 16 - ========== ========= ========= ========== ========== ===========
(1) We would have had to generate additional earnings of $16.2 million in 1999 and $43.4 million in the nine months ended June 30, 2001 to achieve a ratio of 1:1.