|
||||||||||||||||||||||||||
| SEC Info℠ | | | Home | | | Search | | | My Interests | | | Help | | | Sign In | | | Please Sign In | |||||||
|
||||||||||||||||||||||||||
As Of Filer Filing For·On·As Docs:Size Issuer Agent 5/03/06 Gardeners Eden, Inc. S-4 54:7.9M RR Donnelley/FA Brookstone Retail Puerto Rico, Inc. Brookstone Properties, Inc. Brookstone Stores, Inc. Brookstone International Holdings, Inc. Brookstone Inc Brookstone Company, Inc. Brookstone Holdings, Inc. Brookstone Purchasing, Inc. Advanced Audio Concepts, Ltd |
Document/Exhibit Description Pages Size
1: S-4 Registration of Securities Issued in a HTML 2.34M
Business-Combination Transaction
2: EX-3.1 Amended and Restated Certificate of Incorporation HTML 23K
of Brookstone, Inc.
11: EX-3.10 By-Laws of Brookstone International Holdings, Inc. HTML 90K
12: EX-3.11 Articles of Incorporation of Brookstone HTML 39K
Properties, Inc.
13: EX-3.12 By-Laws of Brookstone Properties, Inc. HTML 88K
14: EX-3.13 Articles of Incorporation of Brookstone HTML 22K
Purchasing, Inc.
15: EX-3.14 By-Laws of Brookstone Purchasing, Inc. HTML 88K
16: EX-3.15 Articles of Incorporation of Gardeners Eden, Inc. HTML 45K
17: EX-3.16 By-Laws of Gardeners Eden, Inc. HTML 84K
18: EX-3.17 Certificate of Incorporation of Brookstone Retail HTML 30K
Puerto Rico, Inc.
19: EX-3.18 By-Laws of Brookstone Retail Puerto Rico, Inc. HTML 102K
20: EX-3.19 Certificate of Incorporation of Advanced Audio HTML 24K
Concepts, Limited
3: EX-3.2 Amended and Restated By-Laws of Brookstone, Inc. HTML 50K
21: EX-3.20 Memorandum and Articles of Association of Advanced HTML 274K
Audio Concepts, Limited
4: EX-3.3 Amended Articles of Incorporation of Brookstone HTML 43K
Company, Inc.
5: EX-3.4 Amended and Restated By-Laws of Brookstone HTML 50K
Company, Inc.
6: EX-3.5 Articles of Incorporation of Brookstone Stores, HTML 22K
Inc.
7: EX-3.6 By-Laws of Brookstone Stores, Inc. HTML 90K
8: EX-3.7 Articles of Incorporation of Brookstone Holdings, HTML 22K
Inc.
9: EX-3.8 By-Laws of Brookstone Holdings, Inc. HTML 89K
10: EX-3.9 Articles of Incorporation of Brookstone HTML 26K
International Holdings, Inc.
22: EX-4.1 Indenture HTML 707K
23: EX-4.2 Exchange and Registration Rights Agreement HTML 171K
24: EX-4.6 Security Agreement HTML 120K
25: EX-4.7 Intellectual Property Security Agreement HTML 81K
26: EX-4.8 Collateral Agency Agreement HTML 150K
27: EX-4.9 Intercreditor Agreement HTML 199K
28: EX-5.1 Opinion of Kaye Scholer LLP HTML 30K
29: EX-5.2 Opinion of Cook Little Rosenblatt & Manson, Pllc HTML 36K
30: EX-5.3 Opinion of Johnson Stokes & Master HTML 47K
31: EX-5.4 Opinion of Martinez Odell & Calabria HTML 40K
32: EX-10.1 Employment Agreement (Louis Mancini) HTML 92K
41: EX-10.10 Purchase Agreement HTML 252K
42: EX-10.11 Credit Agreement HTML 570K
43: EX-10.12 Guaranty Executed by the Guarantors Identified HTML 68K
Therein
44: EX-10.13 Guaranty Executed by Brookstone, Inc. HTML 53K
45: EX-10.14 Security Agreement HTML 118K
46: EX-10.15 Intellectual Property Security Agreement HTML 75K
33: EX-10.2 Employment Agreement (Philip Roizin) HTML 82K
34: EX-10.3 Employment Agreement (Alex Winiecki) HTML 82K
35: EX-10.4 Employment Agreement (M. Rufus Woodard) HTML 82K
36: EX-10.5 Employment Agreement (Greg Sweeney) HTML 82K
37: EX-10.6 Employment Agreement (Steven Strickland) HTML 82K
38: EX-10.7 Employment Agreement (Carol Lambert) HTML 79K
39: EX-10.8 Employment Agreement (Steven Brigham) HTML 74K
40: EX-10.9 Employment Agreement (Michael Anthony) HTML 87K
47: EX-12.1 Statement of Computation of Ratio of Earnings to HTML 43K
Fixed Charges
48: EX-16.1 Letter From Pricewaterhousecoopers LLP HTML 20K
49: EX-21.1 List of Subsidiaries HTML 23K
50: EX-23.1 Consent of Pricewaterhousecoopers LLP HTML 19K
51: EX-23.2 Consent of Ernst & Young LLP HTML 19K
52: EX-25.1 Statement of Eligibility on Form T-1 of Trustee HTML 67K
Under the Indenture
53: EX-99.1 Form of Letter of Transmittal HTML 136K
54: EX-99.2 Form of Notice of Guaranteed Delivery HTML 43K
| Statement of Computation of Ratio of Earnings to Fixed Charges |
Exhibit 12.1
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
| Successor |
Predecessor |
Pro Forma |
|||||||||||||||||||||
| October 4, 2005 to December 31, 2005 |
January 30, 2005 to October 3, 2005 |
Fiscal Year |
Fiscal Year 2005 |
||||||||||||||||||||
| 2004 |
2003 |
2002 |
2001 |
||||||||||||||||||||
| (dollars in thousands, except ratio data) | |||||||||||||||||||||||
| Computation of Earnings |
|||||||||||||||||||||||
| Income before taxes and other party interests in consolidated entities |
$ | 29,077 | $ | (22,167 | ) | $ | 39,702 | $ | 31,690 | $ | 21,895 | $ | 13,056 | $ | (4,691 | ) | |||||||
| Fixed charges |
12,430 | 8,979 | 13,779 | 12,364 | 12,072 | 11,161 | 37,796 | ||||||||||||||||
| Earnings |
$ | 41,507 | $ | (13,188 | ) | $ | 53,481 | $ | 44,054 | $ | 33,967 | $ | 24,217 | 33,105 | |||||||||
| Computation of Fixed Charges |
|||||||||||||||||||||||
| Interest expense |
8,781 | 978 | 1,556 | 1,464 | 1,629 | 1,531 | 26,146 | ||||||||||||||||
| Portion of rentals deemed to be interest |
3,649 | 8,001 | 12,223 | 10,900 | 10,443 | 9,630 | 11,650 | ||||||||||||||||
| Fixed Charges |
$ | 12,430 | $ | 8,979 | $ | 13,779 | $ | 12,364 | $ | 12,072 | $ | 11,161 | $ | 37,796 | |||||||||
| Ratio of Earnings to Fixed Charges(1) |
3.3 | (1.5 | ) | 3.9 | 3.6 | 2.8 | 2.2 | 0.9 | |||||||||||||||
| (1) | For purposes of calculating the ratio of earnings to fixed charges, earnings consist of income from continuing operations before income taxes plus fixed charges. Fixed charges include: (i) interest expense, whether expensed or capitalized; (ii) amortization of debt issuance cost; and (iii) the portion of rental expenses representative of the interest factor, which is calculated based upon 1/3 of rental expenses related to operating leases. |
| (2) | Pro forma financial data is presented to give effect to the offering, the use of proceeds thereof and the transactions. |
| This ‘S-4’ Filing | Date | Other Filings | ||
|---|---|---|---|---|
 | ||||
| Filed as of: | 5/3/06 | |||
| Filed on: | 5/2/06 | |||
| 12/31/05 | ||||
| 10/4/05 | 15-12G, 4, 8-K, SC 13E3/A | |||
| 10/3/05 | ||||
| 1/30/05 | ||||
| List all Filings | ||||