EX-12.01 29 a2215650zex-12_01.htm EX-12.01

Exhibit 12.01

 

Flextronics International Ltd.

Statement Regarding Computation of Ratio of Earnings to Fixed Charges

 

 

 

Fiscal Year Ended March 31,

 

 

 

2009

 

2010

 

2011

 

2012

 

2013

 

 

 

($’s in thousands)

 

Calculation of Earnings:

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

$

(5,929,209

)

$

31,898

 

$

612,261

 

$

520,770

 

$

302,502

 

Income taxes (benefit)

 

5,364

 

(37,059

)

22,049

 

53,960

 

26,313

 

Income (loss) before taxes

 

$

(5,923,845

)

$

(5,161

)

$

634,310

 

$

574,730

 

$

328,815

 

Plus:

 

 

 

 

 

 

 

 

 

 

 

Fixed charges

 

$

255,718

 

$

166,731

 

$

95,736

 

$

72,757

 

$

73,414

 

Capitalized interest

 

(1,747

)

(1,113

)

(1,036

)

(78

)

(87

)

Distributed income of equity investees

 

77

 

 

56

 

108

 

63

 

Share of pre-tax losses of equity investees for which charges arising from guarantees are included in fixed charges

 

 

 

 

 

 

Amortization of previously capitalized interest

 

454

 

723

 

894

 

1,053

 

1,065

 

Total earnings (loss)

 

$

(5,669,343

)

$

161,180

 

$

729,960

 

$

648,570

 

$

403,270

 

 

 

 

 

 

 

 

 

 

 

 

 

Calculation of Fixed Charges:

 

 

 

 

 

 

 

 

 

 

 

Interest on all indebtedness and amortization of debt discount and expense

 

$

236,321

 

$

148,658

 

$

81,297

 

$

60,117

 

$

58,790

 

Capitalized interest

 

1,747

 

1,113

 

1,036

 

78

 

87

 

Discount, premium and capitalized expenses related to Indebtedness

 

9,198

 

9,395

 

7,403

 

7,667

 

10,112

 

Interest factor attributable to rentals

 

8,452

 

7,565

 

6,000

 

4,895

 

4,425

 

Total Fixed Charges

 

$

255,718

 

$

166,731

 

$

95,736

 

$

72,757

 

$

73,414

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Earnings to Fixed Charges

 

 

 

7.6x

 

8.9x

 

5.5x

 

 

 

 

 

 

 

 

 

 

 

 

 

Deficiency of Earnings Available to Cover Fixed Charges

 

(5,925,061

)

(5,551

)