EX-12.1 3 d279282dex121.htm COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Computation of Ratio of Earnings to Fixed Charges

Exhibit 12.1

MRC Global Inc.

Ratio of Earnings to Fixed Charges

(in thousands)

 

     Predecessor          Successor  
     Year ended December 31,      Eleven
Months Ended
December 31,

2007
         One Month
Ended
January

2007
 
     2011      2010 (1)     2009 (2)     2008         

Earnings

                  

Pretax income (loss) from continuing operations

   $ 55.8       $ (75.2   $ (354.8   $ 406.7       $ 82.0          $ 11.2   

Fixed Charges

     147.0         140.2        117.0        85.2         62.1            0.1   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

       

 

 

 

Earnings

   $ 202.8       $ 65.0      $ (237.8   $ 491.9       $ 144.1          $ 11.3   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

       

 

 

 

Fixed charges:

                  

Interest expense (3)

   $ 146.3       $ 139.6      $ 116.5      $ 84.5       $ 61.7          $ 0.1   

Interest component of rental expense

     0.7         0.7        0.5        0.7         0.4            —     
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

       

 

 

 

Total fixed charges

   $ 147.0       $ 140.3      $ 117.0      $ 85.2       $ 62.1          $ 0.1   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

       

 

 

 

Ratio of earning to fixed charges (4)

     1.4x         —          —          5.8x         2.3x            107.7x   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

       

 

 

 

 

(1) Earnings were insufficient to cover fixed charges by $75 million for the year ended December 31, 2010.
(2) Earnings were insufficient to cover fixed charges by $355 million for the year ended December 31, 2009.
(3) Interest expense includes original issue discount and amortization charges associated with debt issuance costs.
(4) Certain ratios may not recompute due rounding differences.