EX-12.1 5 a2146741zex-12_1.htm EXHIBIT 12.1
QuickLinks -- Click here to rapidly navigate through this document

Exhibit 12.1


Bausch & Lomb Incorporated
Statement Regarding Computation of Ratio of Earnings to Fixed Charges


 
  Nine Months
Ended

  Years Ended
 
  Sept. 25,
2004

  Sept. 27,
2003

  Dec. 27,
2003

  Dec. 28,
2002

  Dec. 29,
2001

  Dec. 30,
2000

  Dec. 25,
1999

  Dec. 26,
1998

  Dec. 27,
1997

 
  (Dollar Amounts In Millions)

Earnings from continuing operations before provision for income taxes and minority interests   $ 167.7   $ 120.9   $ 197.0   $ 137.0   $ 85.0   $ 160.7   $ 185.0   $ 119.7   $ 133.0
Fixed charges     37.5     42.8     54.7     54.1     59.1     70.1     90.3     102.6     57.9
Current period amortization of capitalized interest     0.4     0.2     0.2     0.3     0.2     0.2     0.2            
Capitalized interest     (1.1 )   (0.5 )   (1.1 )   (0.1 )   0.0     0.0     0.0     0.3     0.3
   
 
 
 
 
 
 
 
 
Total earnings as adjusted   $ 204.5   $ 163.4   $ 250.8   $ 191.3   $ 144.3   $ 231.0   $ 275.5   $ 222.6   $ 191.2
   
 
 
 
 
 
 
 
 
Fixed charges:                                                      
  Interest (including interest expense and capitalized interest)   $ 37.2   $ 42.5   $ 54.2   $ 53.9   $ 58.3   $ 68.4   $ 88.3   $ 100.7   $ 56.1
Portion of rents representative of the interest factor     0.3     0.3     0.5     0.2     0.8     1.7     2.0     1.9     1.8
   
 
 
 
 
 
 
 
 
Total fixed charges   $ 37.5   $ 42.8   $ 54.7   $ 54.1   $ 59.1   $ 70.1   $ 90.3   $ 102.6   $ 57.9
   
 
 
 
 
 
 
 
 
Ratio of earnings to fixed charges     5.5     3.8     4.6     3.5     2.4     3.3     3.1     2.2     3.3



QuickLinks

Bausch & Lomb Incorporated Statement Regarding Computation of Ratio of Earnings to Fixed Charges