EX-12.1 2 c92177exv12w1.htm EX-12.1 exv12w1
Exhibit 12.1
GENERAL CABLE CORPORATION AND SUBSIDIARIES
Computation of Ratio of Earnings to Fixed Charges
(in millions)
                                                 
    Nine Fiscal        
    Months        
    Ended        
    October 2,     Year ended December 31,  
    2009     2008     2007     2006     2005     2004  
EARNINGS AS DEFINED
                                               
 
                                               
Earnings from operations before income taxes and before adjustments for noncontrolling interests in consolidated subsidiaries and after eliminating undistributed earnings of equity method investees
  $ 178.0     $ 302.4     $ 288.9     $ 203.2     $ 61.5     $ 18.5  
Preferred stock dividend (pre-tax equivalent)
    (0.2 )     (0.3 )     (0.5 )     (0.5 )     (33.8 )     (9.2 )
Fixed charges
    69.8       109.2       71.3       44.4       76.7       49.4  
 
                                   
TOTAL EARNINGS, AS DEFINED
  $ 247.6     $ 411.3     $ 359.7     $ 247.1     $ 104.4     $ 58.7  
 
                                   
FIXED CHARGES, AS DEFINED
                                               
Interest expense
  $ 62.6     $ 98.4     $ 63.6     $ 38.1     $ 36.5     $ 35.0  
Amortization of capitalized expenses related to debt
    3.4       5.7       3.6       3.0       3.4       2.7  
Preferred stock dividend (pre-tax equivalent)
    0.2       0.3       0.5       0.5       33.8       9.2  
Interest component of rent expense
    3.6       4.8       3.6       2.8       3.0       2.5  
 
                                   
TOTAL FIXED CHARGES, AS DEFINED
  $ 69.8     $ 109.2     $ 71.3     $ 44.4     $ 76.7     $ 49.4  
 
                                   
RATIO OF EARNINGS TO FIXED CHARGES
    3.5       3.8       5.0       5.6       1.4       1.2  

 

51