EX-12.1 48 a2156287zex-12_1.htm EXHIBIT 12.1
QuickLinks -- Click here to rapidly navigate through this document

Exhibit 12.1


Cascades Inc.

Statement Re: Computation of Ratios

(dollars in millions)

 
  Year Ended December 31,
  Three Months
Ended
March 31,

 
 
  2000
  2001
  2002
  2003
  2004
  2004
  2005
 
Earnings                                            
Income (loss) from operations before taxes   $ 97   $ 148   $ 205   $ 64   $ 20   $ (11 ) $ (6 )
Plus fixed charges     93     90     79     92     92     23     24  
Plus amortization of capitalized interest     2     2     2                  
   
 
 
 
 
 
 
 
  Earnings   $ 192   $ 240   $ 286   $ 156   $ 112   $ 12   $ 18  
   
 
 
 
 
 
 
 

Fixed Charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Interest expense, including amortization of debt issue costs   $ 86   $ 83   $ 69   $ 80   $ 76   $ 20   $ 20  
Capitalized interests     2         1         1          
Estimated interest factor of rental expense     5     7     9     12     15     3     4  
   
 
 
 
 
 
 
 
  Fixed Charges   $ 93   $ 90   $ 79   $ 92   $ 92   $ 23   $ 24  

Ratio of Earnings to Fixed Charges(1)

 

 

2.06

 

 

2.67

 

 

3.62

 

 

1.70

 

 

1.22

 

 


(2)

 


(2)
   
 
 
 
 
 
 
 

(1)
For purposes of calculating the ratio of earnings to fixed charges, "earnings" represents income from continuing operations before income taxes, plus fixed charges. "Fixed charges" consist of interest expense, including amortization of debt issuance costs and that portion of rental expense considered to be a reasonable approximation of interest.

(2)
For the three-months ended March 31, 2004 and 2005, earnings were insufficient to cover fixed charges by $11 million and $6 million, respectively.



QuickLinks

Cascades Inc. Statement Re: Computation of Ratios (dollars in millions)