EX-12 10 a2147853zex-12.htm EXHIBIT 12
QuickLinks -- Click here to rapidly navigate through this document


Exhibit 12


COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES (UNAUDITED)

 
  Pro Forma
  Combined JIHC
  Jostens
   
   
 
   
   
   
  Fiscal Year Ended 2003
  Fiscal Year Ended
 
   
   
   
   
  Predecessor
 
  Nine Months Ended
   
  Successor
Five Months Ended
January 3, 2004

  Seven Months Ended
July 29, 2003

   
   
 
  October 2,
2004

  September 27,
2003

  Fiscal Year
2003

   
   
 
  2003
  2003
  2002
  2001
 
  Dollars in thousands

Earnings                                          
(Loss) income from continuing operations before income taxes   $ 48,632   $ 38,824   $ 11,752   $ (71,266 ) $ 11,750   $ 64,483   $ 45,115
Interest expense (excluding capitalized interest)     70,617     71,228     95,002     67,121     32,528     68,435     79,035
Portion of rent expense under long-term operating leases representative of an interest factor     2,342     2,443     3,290     1,127     799     1,312     1,164
   
 
 
 
 
 
 
Total (loss) earnings   $ 121,591   $ 112,495   $ 110,044   $ (3,018 ) $ 45,077   $ 134,230   $ 125,314
   
 
 
 
 
 
 
Fixed charges                                          
Interest expense (including capitalized interest)   $ 70,617   $ 71,228   $ 95,002   $ 67,121   $ 32,528   $ 68,435   $ 79,035
Portion of rent expense under long-term operating leases representative of an interest factor     2,342     2,443     3,290     1,127     799     1,312     1,164
   
 
 
 
 
 
 
Total fixed charges   $ 72,959   $ 73,671   $ 98,292   $ 68,248   $ 33,327   $ 69,747   $ 80,199
   
 
 
 
 
 
 
Ratio of earnings to fixed charges     1.7     1.5     1.1     (0.0) (1)   1.4     1.9     1.6

(1)
Earnings did not cover fixed charges by $71.3 million.

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES (UNAUDITED)

 
   
   
   
  Historical
 
  Supplemental
   
   
   
  Jostens
 
  Combined JIHC
  Jostens and JIHC
  Fiscal Year
   
Dollars in thousands

  Successor
Nine Months Ended
October 2, 2004

  Successor
Two Months Ended
September 27, 2004

  Successor
Five Months Ended
January 2, 2004

  Successor
Nine Months Ended
October 2, 2004

  Successor
Two Months Ended
September 27, 2003

  Successor
Five Months Ended
January 2, 2004

  Predecessor
Seven Months Ended
July 29, 2003

  2002
  2001
  2000
  1999
Earnings                                                                  
(Loss) income from continuing operations before income taxes   $ (31,351 ) $ (44,603 ) $ (69,052 ) $ (24,382 ) $ (45,366 ) $ (54,117 ) $ 11,750   $ 64,483   $ 45,115   $ 5,532   $ 75,704
Interest expense (excluding capitalized interest)     117,770     24,653     66,691     48,419     11,141     31,441     32,528     68,435     79,035     60,252     7,486
Portion of rent expense under long-term operating leases representative of an interest factor     2,342     405     1,127     1,067     229     576     799     1,312     1,164     1,121     1,483
   
 
 
 
 
 
 
 
 
 
 
Total (loss) earnings   $ 88,761   $ 19,545   $ (1,234 ) $ 25,104   $ (33,996 ) $ (22,100 ) $ 45,077   $ 134,230   $ 125,314   $ 66,905   $ 84,673
   
 
 
 
 
 
 
 
 
 
 
Fixed charges                                                                  
Interest expense (including capitalized interest)   $ 117,770   $ 24,653   $ 66,691   $ 48,419   $ 11,141   $ 31,441   $ 32,528   $ 68,435   $ 79,035   $ 60,252   $ 7,887
Portion of rent expense under long-term operating leases representative of an interest factor     2,342     405     1,127     1,067     229     576     799     1,312     1,164     1,121     1,483
   
 
 
 
 
 
 
 
 
 
 
Total fixed charges   $ 120,112   $ 25,058   $ 67,818   $ 49,486   $ 11,370   $ 32,017   $ 33,327   $ 69,747   $ 80,199   $ 61,373   $ 9,370
   
 
 
 
 
 
 
 
 
 
 
Ratio of earnings to fixed charges     0.7 (1)   (0.08 )(2)   (0.0) (3)   0.5 (4)   (3.0) (5)   (0.7) (6)   1.4     1.9     1.6     1.1     9.0

(1)
Earnings did not cover fixed charges by $31.4 million.

(2)
Earnings did not cover fixed charges by $44.6 million.

(3)
Earnings did not cover fixed charges by $69.1 million.

(4)
Earnings did not cover fixed charges by $24.4 million.

(5)
Earnings did not cover fixed charges by $45.4 million.

(6)
Earnings did not cover fixed charges by $54.1 million.

2




QuickLinks

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES (UNAUDITED)