exv12w1

Exhibit 12.1

AMKOR TECHNOLOGY, INC.
COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
(In thousands except ratio data)


	Year Ended December 31,
	2001 (As restated)⁽¹⁾			2002 (As restated)⁽¹⁾			2003 (As restated)⁽¹⁾			2004 (As restated)⁽¹⁾			2005 (As restated)⁽¹⁾
Earnings
Income (loss) before income taxes, equity investment earnings (losses), minority interests and discontinued operations	$	(460,543	)	$	(617,238	)	$	(52,543	)	$	(28,866	)	$	(145,233	)
Interest expense		138,629			143,441			138,775			145,897			163,125
Amortization of debt issuance costs		22,321			8,251			7,428			6,182			7,948
Interest portion of rent		7,282			4,995			5,463			5,928			6,215
Less (earnings) loss of affiliates		—			—			—			—			—

	$	(292,311	)	$	(460,551	)	$	99,123		$	129,141		$	32,055


Fixed Charges
Interest expense	$	138,629		$	143,441		$	138,775		$	145,897		$	163,125
Amortization of debt issuance costs		22,321			8,251			7,428			6,182			7,948
Interest portion of rent		7,282			4,995			5,463			5,928			6,215

	$	168,232		$	156,687		$	151,666		$	158,007		$	177,288


Ratio of earnings to fixed charges		— x	⁽²⁾		—x	⁽²⁾		—x	⁽²⁾		— x	⁽²⁾		— x	⁽²⁾

⁽¹⁾

See discussion of restatement in Note 2 “Restatement of Consolidated Financial Statements, Special Committee and Company Finding” of the Notes to the Consolidated Financial Statements.

⁽²⁾

The ratio of earnings to fixed charges was less than 1:1 for 2005. In order to achieve a ratio of earnings to fixed charges of 1:1, we would have had to generate an additional $145.2 million of earnings in 2005. The ratio of earnings to fixed charges was less than 1:1 for 2004. In order to achieve a ratio of earnings to fixed charges of 1:1, we would have had to generate an additional $28.9 million of earnings in 2004. The ratio of earnings to fixed charges was less than 1:1 for the year ended December 31, 2003. In order to achieve a ratio of earnings to fixed charges of 1:1, we would have had to generate an additional $52.5 million of earnings in the year ended December 31, 2003. The ratio of earnings to fixed charges was less than 1:1 for the year ended December 31, 2002. In order to achieve a ratio of earnings to fixed charges of 1:1, we would have had to generate an additional $617.2 million of earnings in the year ended December 31, 2002. The ratio of earnings to fixed charges was less than 1:1 for the year ended December 31, 2001. In order to achieve a ratio of earnings to fixed charges of 1:1, we would have had to generate an additional $460.5 million of earnings in the year ended December 31, 2001.