EX-12.1 3 ex_12-1.htm STATEMENT RE COMPUTATION OF RATIOS ex_12-1.htm

                                 
Exhibit 12.1
 
STATEMENT RE COMPUTATION OF RATIOS
                         
                                     
   
Six Months Ended
   
Year Ended December 31,
 
   
June 30, 2008
   
2007
   
2006
   
2005
   
2004
   
2003
 
   
(in thousands, except ratios)
 
                                     
Earnings:
                                   
Pre-tax income (loss)
  $ 16,969     $ (32,580 )   $ 52,235     $ 27,528     $ (9,406 )   $ 17,899  
Less: income (loss) from equity investees
    (59 )     358       33       82       -       79  
      17,028       (32,938 )     52,202       27,446       (9,406 )     17,820  
                                                 
Fixed charges (1):
                                               
Interest expense, gross (2)
    47,723       89,965       17,785       18,944       13,145       2,638  
Interest portion of rent expense
    2,567       4,098       2,241       2,512       2,696       2,661  
                                                 
a) Fixed charges
    50,290       94,063       20,026       21,456       15,841       5,299  
                                                 
b) Earnings for ratio (3)
  $ 67,318     $ 61,125     $ 72,228     $ 48,902     $ 6,435     $ 23,119  
                                                 
Ratios:
                                               
Earnings to fixed charges (b/a)
    1.3       - (4)     3.6       2.3       - (4)     4.4  
                                                 
Deficit of earnings to fixed charges
  $ -     $ (32,938 )     -       -     $ (9,406 )     -  
                                                 
 
 
(1)
Fixed charges consist of interest on indebtedness and amortization of debt issuance costs plus that portion of lease rental expense representative of the interest factor.
(2)
Interest expense, gross includes amortization of prepaid debt fees and discount.
               
(3)
Earnings consist of income from continuing operations before income taxes plus fixed charges.
   
(4)
Due to Itron's losses in 2007 and 2004, the ratio coverage was less than 1:1. Additional earnings of $32,938 and $9,406 would have been needed
 
to achieve a coverage of 1:1 in each of those respective years.