Exhibit 12.1
COOPER STANDARD HOLDINGS INC.
COMPUTATION OF RATIO OF
EARNINGS TO FIXED CHARGES
(dollars in
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Predecessor | |
Successor | |
|
|||||||||||||||||||||||||||||
|
Year Ended December 31, | |
January 1 to December 23, |
|
December 24 to December 31, |
|
Combined | |
December 31 | |||||||||||||||||||||||||
|
2000 | |
2001 | |
2002 | |
2003 | |
2004 | |
2004 | |
2004 | |
2005 | |||||||||||||||||||
| Earnings (loss) from continuing operations before income taxes, adjustment for minority interests in consolidated subsidiares and income or loss from equity investments | |
(5.8 | ) | |
37.3 | |
109.9 | |
91.6 | |
117.3 | |
(6.3 | ) | |
111.0 | |
9.4 | ||||||||||||||||
| Plus: | |
|
|
|
|
|
|
|
||||||||||||||||||||||||||
| Fixed charges | |
80.5 | |
10.8 | |
12.7 | |
11.9 | |
9.1 | |
5.8 | |
15.0 | |
71.6 | ||||||||||||||||||
| Earnings available for fixed charges | |
74.7 | |
48.1 | |
122.6 | |
103.5 | |
126.4 | |
(0.5 | ) | |
126.0 | |
81.0 | |||||||||||||||||
| Fixed charges | |
|
|
|
|
|
|
|
||||||||||||||||||||||||||
| Interest expenses | |
77.0 | |
5.6 | |
8.1 | |
7.6 | |
4.2 | |
5.8 | |
10.0 | |
66.6 | ||||||||||||||||||
| Estimated interest factor for rentals | |
3.5 | |
5.2 | |
4.6 | |
4.3 | |
4.9 | |
0.0 | |
4.9 | |
5.0 | ||||||||||||||||||
| Fixed charges | |
80.5 | |
10.8 | |
12.7 | |
11.9 | |
9.1 | |
5.8 | |
15.0 | |
71.6 | ||||||||||||||||||
| Ratio of earnings to fixed charges | |
— | |
4.5 | x | |
9.7 | x | |
8.7 | x | |
13.9 | x | |
— | |
8.4 | x | |
1.1 | x | ||||||||||||
| Deficiency | |
— | |
|
|
|
|
— | |
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||