EX-12 7 v153715_ex12.htm
Exhibit 12

Kulicke and Soffa Industries, Inc.
Fixed Charge Coverage Ratio Calculation
Dollars in thousands
 
The ratio of earnings to fixed charges for each of the periods indicated is as follows:
 
                                 
For the six
 
   
Fiscal
   
Fiscal
   
Fiscal
   
Fiscal
   
Fiscal
   
months ended
 
   
2004
   
2005
   
2006
   
2007
   
2008
   
March 28, 2009
 
                                     
Pre-tax income (loss) from continuing operations (A)
    69,730       23,854       69,602       24,304       (23,229 )     (63,544 )
                                                 
Fixed charges:
                                               
                                                 
Interest expense including amortization of debt discount
    10,466       3,806       3,126       2,876       3,499       1,374  
                                                 
Rentals:
                                               
                                                 
Buildings - 33%
    1,976       1,755       1,906       2,226       2,068       1,276  
Office and other equipment - 33%
    617       489       196       252       607       256  
                                                 
Total Fixed Charges (A)
    13,059       6,050       5,228       5,354       6,174       2,906  
                                                 
Pre-tax income (loss) from continuing operations plus fixed charges
    82,789       29,904       74,830       29,658       (17,055 )     (60,638 )
                                                 
Ratio of earnings to fixed charges
    6.34x       4.94x       14.31x       5.54x    
(B)
   
(B)
 
 
(A) The registrant has no minority interests in consolidated subsidiaries, no income (loss) from equity investees, and no preferred stock dividend requirements of consolidated subsidiaries.
 
(B)  Due to the registrant’s net loss in fiscal 2008 and for the six months ended March 28, 2009, the ratio of coverage was less than 1:1. The registrant must generate additional earnings of $23,229 and $63,544 for the respective periods reported to achieve coverage of 1:1.
 
These computations include us and our consolidated subsidiaries.  These ratios are computed by dividing (a) income (loss) before taxes from continuing operations plus fixed charges and equity in loss of joint ventures, if applicable by (b) fixed charges, which includes interest expense plus the portion of rent expense under operating leases we deem to be representative of the interest factor and amortization of debt issuance costs.