EXHIBIT 12
SKYWORKS SOLUTIONS, INC.
RATIO OF EARNINGS TO FIXED CHARGES
RATIO OF EARNINGS TO FIXED CHARGES
2008 | 2007 | 2006 | 2005 | 2004 | ||||||||||||||||
Income (loss) before provision (benefit) for taxes on income | $ | 82,188 | $ | 56,770 | $ | (72,774 | ) | $ | 40,989 | $ | 26,396 | |||||||||
Add — Fixed charges net of capitalized interest | 10,192 | 15,424 | 17,882 | 17,874 | 21,221 | |||||||||||||||
Income (loss) before taxes and fixed charges (net of capitalized interest) | 92,380 | 72,194 | (54,892 | ) | 58,863 | 47,617 | ||||||||||||||
Fixed charges: | ||||||||||||||||||||
Interest | 5,577 | 10,279 | 12,805 | 13,001 | 15,771 | |||||||||||||||
Amortization of debt issuance costs | 1,753 | 2,311 | 1,992 | 1,596 | 2,176 | |||||||||||||||
Estimated interest component of rental expense | 2,862 | 2,834 | 3,085 | 3,277 | 3,274 | |||||||||||||||
Total | 10,192 | 15,424 | 17,882 | 17,874 | 21,221 | |||||||||||||||
Ratio of earnings before taxes and fixed charges, to fixed charges | 9.1 | 4.7 | (1 | ) | 3.3 | 2.2 | ||||||||||||||
(1) | As a result of losses incurred in fiscal 2006, the Company was unable to fully cover fixed charges. The amount of such deficiency during this period was approximately $73 million. |