EX-12.01 17 a2225866zex-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,

 

Three Months
Ended

 

 

 

2011

 

2012

 

2013

 

2014

 

2015

 

June 26, 2015

 

 

 

($’s in thousands)

 

Calculation of Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

612,261

 

$

520,770

 

$

302,502

 

$

365,594

 

$

600,801

 

$

110,850

 

Provision for income taxes

 

22,049

 

53,960

 

26,313

 

34,860

 

69,854

 

7,766

 

Income from continuing operations before income taxes

 

$

634,310

 

$

574,730

 

$

328,815

 

$

400,454

 

$

670,655

 

$

118,616

 

Plus:

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges

 

$

95,736

 

$

72,757

 

$

73,414

 

$

85,394

 

$

81,062

 

$

21,348

 

Capitalized interest

 

(1,036

)

(78

)

(87

)

 

 

 

Distributed income of equity investees

 

56

 

108

 

63

 

80

 

22

 

2,047

 

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

 

 

 

 

 

 

 

Amortization of previously capitalized interest

 

894

 

1,053

 

1,065

 

1,079

 

1,079

 

270

 

Total earnings

 

$

729,960

 

$

648,570

 

$

403,270

 

$

487,007

 

$

752,818

 

$

142,281

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Calculation of Fixed Charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on all indebtedness and amortization of debt discount and expense

 

$

81,297

 

$

60,117

 

$

58,790

 

$

75,288

 

$

72,507

 

$

19,120

 

Capitalized interest

 

1,036

 

78

 

87

 

 

 

 

Discount, premium and capitalized expenses related to Indebtedness

 

7,403

 

7,667

 

10,112

 

4,562

 

3,870

 

983

 

Interest factor attributable to rentals

 

6,000

 

4,895

 

4,425

 

5,544

 

4,685

 

1,245

 

Total Fixed Charges

 

$

95,736

 

$

72,757

 

$

73,414

 

$

85,394

 

$

81,062

 

$

21,348

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Earnings to Fixed Charges

 

7.6x

 

8.9x

 

5.5x

 

5.7x

 

9.3x

 

6.7x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deficiency of Earnings Available to Cover Fixed Charges