EX-12.1 3 a08-9207_1ex12d1.htm EX-12.1

Exhibit 12.1

 

Ratio of Earnings to Fixed Charges

 

The following table sets forth Microchip Technology Incorporated’s ratio of earnings to fixed charges on a historical basis for each of the last five (5) years ended March 31, and for the nine (9) months ended December 31, 2006 and 2007, (dollars in thousands).

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

 

Fiscal Year Ended March 31,

 

December 31,

 

 

 

2003

 

2004

 

2005

 

2006

 

2007

 

2006

 

2007

 

Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

88,232

 

137,262

 

213,785

 

242,369

 

357,029

 

229,321

 

221,096

 

Tax provision

 

28,657

 

40,634

 

63,483

 

116,816

 

44,061

 

72,417

 

41,068

 

Fixed charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

493

 

249

 

940

 

1,967

 

5,416

 

5,146

 

1,635

 

Interest portion rent expense

 

627

 

594

 

649

 

643

 

680

 

548

 

553

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total earnings:

 

118,009

 

178,739

 

278,857

 

361,795

 

407,186

 

307,432

 

264,352

 

Total fixed charges:

 

1,120

 

843

 

1,589

 

2,610

 

6,096

 

5,694

 

2,188

 

Earnings to fixed charges:

 

105.4

 

212.0

 

175.5

 

138.6

 

66.8

 

54.0

 

120.8

 

 

The ratio of earnings to fixed charges is computed by dividing (i) income before income taxes plus fixed charges by (ii) fixed charges.  Our fixed charges consist of the portion of operating lease rental expense that is representative of the interest factor and interest expense on indebtedness.

 

Our interest expense and related fixed charges does not include interest expense related to FIN 48 liabilities since we reflect these amounts within the tax provision.