EX-12.1 5 hecla073661_ex12-1.htm COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES HECLA MINING COMPANY EXHIBIT 12.1 TO FORM S-3ASR

EXHIBIT 12.1

 

Hecla Mining Company

Fixed Charge and Preferred Dividend Coverage Ratio Calculation

For the Years Ended December 31, 2006, 2005, 2004, 2003, 2002,

And Six Months Ended June 30, 2007

 

 

 

6 Months
June 30,
2007

 

2006

 

2005

 

2004

 

2003

 

2002

 

Net income (loss) before income taxes and cumulative effect of change in accounting principle

 

$

31,326

 

$

61,821

 

 

($24,700

)

 

($3,343

)

 

($5,871

)

$

7,945

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest portion of rentals

 

 

178

 

 

610

 

 

437

 

 

195

 

 

231

 

 

179

 

Total interest costs

 

 

443

 

 

608

 

 

225

 

 

500

 

 

1,407

 

 

1,816

 

Total fixed charges

 

 

621

 

 

1,218

 

 

662

 

 

695

 

 

1,638

 

 

1,995

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total earnings

 

$

31,947

 

$

63,039

 

 

($24,038

)

 

($2,648

)

 

($4,233

)

$

9,940

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock dividend requirements

 

$

276

 

$

552

 

$

552

 

$

11,602

 

$

12,154

 

$

23,253

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of pre-tax income to net income

 

 

0.96

 

 

0.89

 

 

1.03

 

 

1.83

 

 

1.21

 

 

0.73

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock dividend factor

 

$

276

 

$

552

 

$

567

 

$

21,288

 

$

14,673

 

$

23,253

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges

 

 

51.4

 

 

51.8

 

 

(na)

 

 

(na)

 

 

(na)

 

 

5.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges and preferred dividends

 

 

35.6

 

 

35.6

 

 

(na)

 

 

(na)

 

 

(na)

 

 

(na)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coverage deficit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

On fixed charges

 

$

0

 

$

0

 

$

24,700

 

$

3,343

 

$

5,871

 

$

0

 

On fixed charges and preferred dividends

 

 

0

 

 

0

 

 

25,267

 

 

24,631

 

 

20,544

 

 

15,308