EX-12.1 5 dex121.htm STATEMENT REGARDING COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Statement Regarding Computation of Ratio of Earnings to Fixed Charges

 

Exhibit 12.1

 

STATEMENT REGARDING COMPUTATION

OF RATIO OF EARNINGS TO FIXED CHARGES

 

MANPOWER INC.

(in millions)

 

     9 Months Ended
September 30, 2004


Earnings:

      

Earnings before income taxes

   $ 260.9

Fixed charges

     113.6
    

     $ 374.5
    

Fixed charges:

      

Interest (expensed or capitalized)

   $ 34.0

Estimated interest portion of rent expense

     79.6
    

     $ 113.6
    

Ratio of earnings to fixed charges

     3.3
    

 

     Years Ended December 31,

     2003

   2002

   2001

   2000

   1999

Earnings:

                                  

Earnings before income taxes

   $ 222.1    $ 188.0    $ 197.9    $ 265.2    $ 205.8

Fixed charges

     125.0      116.5      107.4      94.0      71.6
    

  

  

  

  

     $ 347.1    $ 304.5    $ 305.3    $ 359.2    $ 277.4
    

  

  

  

  

Fixed charges:

                                  

Interest (expensed or capitalized)

   $ 41.4    $ 42.4    $ 39.1    $ 35.0    $ 17.3

Estimated interest portion of rent expense

     83.6      74.1      68.3      59.0      54.3
    

  

  

  

  

     $ 125.0    $ 116.5    $ 107.4    $ 94.0    $ 71.6
    

  

  

  

  

Ratio of earnings to fixed charges

     2.8      2.6      2.8      3.8      3.9
    

  

  

  

  

 

Note:    The calculation of ratio of earnings to fixed charges set forth above is in accordance with Regulation S-K, Item 601(b)(12). This calculation is different than the fixed charge ratio that is required by our new $625.0 million revolving credit agreement.