EX-12.1 13 d572958dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

Quiksilver Inc.

Calculation of Ratio of Earnings to Fixed Charges

 

 

 

     Year Ended October 31,    

Six Months

Ended
April 30,

 

(In thousands, except ratios)

   2008      2009     2010      2011     2012     2013  

Earnings:

              

Pretax income (loss) from continuing operations

   $ 98,571       $ (6,548   $ 11,919       $ (35,573   $ (3,199   $ (53,153

Income from Minority interest / equity investees

     690         2,926        3,414         3,388        1,013        682   

Fixed charges

     68,615         73,557        124,989         83,680        71,282        35,706   

Distributed Income of Equity Investees

     727         —          —           —          —          —     
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total “Earnings”

   $ 168,603       $ 69,935      $ 140,322       $ 51,495      $ 69,096      $ (16,765

Fixed Charges:

              

Interest expense*

   $ 59,263       $ 64,323      $ 115,157       $ 73,808      $ 60,823      $ 30,796   

Estimate of interest within rental expense

     9,352         9,234        9,832         9,872        10,459        4,910   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total “Fixed Charges”

   $ 68,615       $ 73,557      $ 124,989       $ 83,680      $ 71,282      $ 35,706   

Ratio of earnings to fixed charges

     2.5         0.95        1.1         0.6        0.97        (0.5
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Rent

     120,677         119,150        126,867         127,384        134,956        63,357   

Deficiency**

     N/A         3,622        N/A         32,185        2,186        52,471   

 

* Interest expense includes interest from both continuing and discontinued operations as well as amortization of capitalized expenses related to indebtedness.
** For the six months ended April 30, 2009, 2011, 2012 and 2013, earnings were insufficient to cover fixed charges by $3,622,000, $32,185,000, $2,186,000 and $52,471,000, respectively.