EX-12.1 6 b41930hiex12-1.txt STATEMENT REGARDING COMPUTATION OF RATIOS OF... EXHIBIT 12.1 HASBRO, INC. AND SUBSIDIARIES Computation of Ratio of Earnings to Fixed Charges Fiscal Years Ended in December (Thousands of Dollars)
Nine Months Ended Sept. Fiscal Years ---------------------------------- ------------------------------------------------------------- Pro Forma 2001 2001 2000 2000 1999 1998 1997 1996 -------- -------- -------- -------- -------- -------- -------- -------- Earnings available for fixed charges: Net earnings (loss) $ 13,696 7,247 35,459 (144,631) 188,953 206,365 134,986 199,912 Add: Cumulative effect of accounting change 1,066 1,066 -- -- -- -- -- -- Fixed charges 84,750 94,233 94,870 135,302 88,456 53,209 43,893 47,174 Taxes on income 6,946 3,912 15,931 (81,355) 84,892 97,113 69,539 106,981 -------- -------- -------- -------- -------- -------- -------- -------- Total $106,458 106,458 146,260 (90,684) 362,301 356,687 248,418 354,067 ======== ======== ======== ======== ======== ======== ======== ======== Fixed charges: Interest on long-term debt $ 55,606 65,089 53,115 74,206 25,068 9,688 7,348 9,258 Other interest charges 12,238 12,238 27,091 40,215 44,272 26,423 20,138 22,207 Amortization of debt expense 1,532 1,532 1,213 1,724 425 121 377 339 Rental expense representative of interest factor 15,374 15,374 13,451 19,157 18,691 16,977 16,030 15,370 -------- -------- -------- -------- -------- -------- -------- -------- Total $ 84,750 94,233 94,870 135,302 88,456 53,209 43,893 47,174 ======== ======== ======== ======== ======== ======== ======== ======== Ratio of earnings to fixed charges 1.26 1.13 1.54 (0.67) 4.10 6.70 5.66 7.51 ======== ======== ======== ======== ======== ======== ======== ========