EX-12 4 dex12.txt COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
EXHIBIT 12 JOSTENS, INC. AND SUBSIDIARIES COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES (UNAUDITED) Six months ended Years ended Six months ended Year ended --------------------- ------------------------------------------------ --------------------------- June 30, July 1, December 31, January 1, January 2, January 3, December 28, June 30, Dollars in thousands 2001 2000 2000 2000 1999 1998 1996 1996 ------------------------------------------------- ------------------------------------------------ ---------------- ---------- Earnings Income from continuing operations before income taxes $51,647 $36,336 $ 2,160 $74,659 $83,520 $93,383 $ 26 $87,479 Interest expense (excluding capitalized interest) 41,816 15,292 60,252 7,486 7,026 6,866 4,330 9,403 Portion of rent expense under long-term operating leases representative of an interest factor 644 601 1,121 1,483 1,233 2,133 1,070 2,103 ------------------------------------------------- ----------------------------------------------- ------- ------- Total earnings $94,107 $52,229 $63,533 $83,628 $91,779 $102,382 $5,426 $98,985 ================================================= =============================================== ======= ======= Fixed charges Interest expense (including capitalized interest) $41,816 $15,292 $60,252 $7,887 $7,729 $6,866 $4,330 $9,403 Portion of rent expense under long-term operating leases representative of an interest factor 644 601 1,121 1,483 1,233 2,133 1,070 2,103 ------------------------------------------------- ----------------------------------------------- ------- ------- Total fixed charges $42,460 $15,893 $61,373 $9,370 $8,962 $8,999 $5,400 $11,506 ================================================= =============================================== ======= ======= Ratio of earnings to fixed charges 2.2 3.3 1.0 8.9 10.2 11.4 1.0 8.6