EX-12.1 3 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,    

Nine Months

Ended
July 31,

 

(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   $ (51,131

Income from Minority interest / equity investees

     690         2,926        3,414         3,388        1,013        435   

Fixed charges

     68,615         73,557        124,989         83,680        71,282        58,259   

Distributed Income of Equity Investees

     727         —          —           —          —          —     
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total “Earnings”

   $ 168,603       $ 69,935      $ 140,322       $ 51,495      $ 69,096      $ 7,563   

Fixed Charges:

              

Interest expense*

   $ 59,263       $ 64,323      $ 115,157       $ 73,808      $ 60,823      $ 50,991   

Estimate of interest within rental expense

     9,352         9,234        9,832         9,872        10,459        7,268   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total “Fixed Charges”

   $ 68,615       $ 73,557      $ 124,989       $ 83,680      $ 71,282      $ 58,259   

Ratio of earnings to fixed charges

     2.5         0.95        1.1         0.6        0.97        0.1   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Rent

     120,677         119,150        126,867         127,384        134,956        93,777   

Deficiency**

     N/A         3,622        N/A         32,185        2,186        50,696   

 

* Interest expense includes interest from both continuing and discontinued operations as well as amortization of capitalized expenses related to indebtedness.
** For the year ended 2009, 2011 and 2012 and the nine months ended July 31, 2013, earnings were insufficient to cover fixed charges by $3,622,000, $32,185,000, $2,186,000 and $50,696,000, respectively.