EX-12.1 7 ex_12-1.htm STATEMENT RE COMPUTATION OF RATIOS ex_12-1.htm

                     
STATEMENT RE COMPUTATION OF RATIOS
                 
                       
   
Year Ended December 31,
 
   
2008
 
2007
 
2006
 
2005
 
2004
 
   
(in thousands, except ratios)
 
                       
Earnings:
                     
Pre-tax income (loss)
  $ 32,073   $ (32,580 ) $ 52,235   $ 27,528   $ (9,406 )
Less: income from equity investees
    93     358     33     82     -  
      31,980     (32,938 )   52,202     27,446     (9,406 )
                                 
Fixed charges (1):
                               
Interest expense, gross (2)
    80,735     89,965     17,785     18,944     13,145  
Interest portion of rent expense
    5,163     4,098     2,241     2,512     2,696  
                                 
a) Fixed charges
    85,898     94,063     20,026     21,456     15,841  
                                 
b) Earnings for ratio (3)
  $ 117,878   $ 61,125   $ 72,228   $ 48,902   $ 6,435  
                                 
Ratios:
                               
Earnings to fixed charges (b/a)
    1.4     - (4)   3.6     2.3     - (4)
                                 
Deficit of earnings to fixed charges
  $ -   $ (32,938 ) $ -   $ -   $ (9,406 )
                                 
 
(1) Fixed charges consist of interest on indebtedness and amortization of debt issuance costs plus that portion of lease rental expense
  representative of the interest factor.
 
(2) Interest expense, gross, includes amortization of prepaid debt fees and discount.                    
(3) Earnings for ratio consist of income from continuing operations before income taxes, less income (loss) from equity investees, plus fixed
  charges.
       
(4) Due to Itron's losses in the years ended December 31, 2007 and 2004, the ratio coverage was less than 1:1.
  Additional earnings of $32,938 and $9,406 would have been needed to achieve a coverage of  1:1 in each of those respective years.