- Track your favorite companies
- Receive email alerts for new filings
- Personalized dashboard of news and more
- Access all data and search results
Content analysis
?Positive | ||
Negative | ||
Uncertain | ||
Constraining | ||
Legalese | ||
Litigous | ||
Readability |
H.S. freshman Avg
|
- 10-K Annual report
- 4.11 EX-4.11
- 4.12 EX-4.12
- 4.13 EX-4.13
- 4.21 EX-4.21
- 4.22 EX-4.22
- 4.23 EX-4.23
- 4.28 EX-4.28
- 4.29 EX-4.29
- 4.30 EX-4.30
- 10.35 EX-10.35
- 12.1 EX-12.1
- 21 EX-21
- 23.1 EX-23.1
- 31.1 EX-31.1
- 31.2 EX-31.2
- 31.3 EX-31.3
- 31.4 EX-31.4
- 32.1 EX-32.1
- 32.2 EX-32.2
- 32.3 EX-32.3
- 32.4 EX-32.4
- 95.1 EX-95.1
- 99.1 EX-99.1
- Download Excel data file
- View Excel data file
Exhibit 12.1
SUMMIT MATERIALS, INC. AND SUBSIDIARIES
SUMMIT MATERIALS, LLC AND SUBSIDIARIES
Computation of Ratio of Earnings to Fixed Charges
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Year Ended | |||||||||||||
| December 30, |
| December 31, |
| January 2, |
| December 27, |
| December 28, | |||||
($ in thousands) | 2017 |
| 2016 |
| 2016 |
| 2014 |
| 2013 | |||||
Income (loss) from continuing operations before income taxes (1) | $ | 113,697 |
| $ | 56,805 |
| $ | (18,322) |
| $ | (13,336) |
| $ | (105,798) |
Add (deduct): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions from equity investments |
| 1,000 |
|
| 3,500 |
|
| 1,800 |
|
| 757 |
|
| 120 |
Income from equity method investees |
| (2,204) |
|
| (3,266) |
|
| (2,609) |
|
| (1,408) |
|
| (1,161) |
Capitalized interest |
| — |
|
| — |
|
| — |
|
| - |
|
| (640) |
Fixed Charges |
| 114,892 |
|
| 102,684 |
|
| 87,805 |
|
| 88,570 |
|
| 58,419 |
Earnings, as defined | $ | 227,385 |
| $ | 159,723 |
| $ | 68,674 |
| $ | 74,583 |
| $ | (49,060) |
Fixed Charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on indebtedness and amortization of deferred financing costs | $ | 107,655 |
| $ | 96,483 |
| $ | 83,757 |
| $ | 86,742 |
| $ | 56,443 |
Capitalized interest |
| — |
|
| — |
|
| — |
|
| - |
|
| 640 |
Portion of rental expense under operating leases representative of the interest factor |
| 7,237 |
|
| 6,201 |
|
| 4,048 |
|
| 1,828 |
|
| 1,336 |
Total fixed charges | $ | 114,892 |
| $ | 102,684 |
| $ | 87,805 |
| $ | 88,570 |
| $ | 58,419 |
Ratio of earnings to fixed charges (2)(3) |
| 2.0 x |
|
| 1.6 x |
|
| 0.8 x |
|
| 0.8 x |
|
| N/A |
(1) Represents earnings from continuing operations before adjustments for noncontrolling interests in consolidated subsidiaries.
(2) The ratio of earnings to fixed charges is determined by dividing earnings, as adjusted, by fixed charges. Fixed charges consist of interest on all indebtedness plus that portion of operating lease rentals representative of the interest factor (deemed to be 33% of operating lease rentals).
(3) Earnings were insufficient to cover fixed charges by $19.1 million, $14.0 million and $107.5 million for the years ended 2015, 2014 and 2013, respectively.