EX-12.1 2 l31481aexv12w1.htm EX-12.1 EX-12.1
 

Exhibit 12.1
GENERAL CABLE CORPORATION AND SUBSIDIARIES
Computation of Ratio of Earnings to Fixed Charges
(in millions)
                                                 
    Three Fiscal        
    Months        
    Ended        
    March 28,     Year Ended December 31,  
    2008     2007     2006     2005     2004     2003  
EARNINGS, AS DEFINED
                                               
 
                                               
Earnings (loss) from operations before income taxes and before adjustments for minority interests in consolidated subsidiaries and after eliminating undistributed earnings of equity method investees
  $ 104.5     $ 307.8     $ 204.3     $ 61.5     $ 18.5     $ (1.2 )
Preferred stock dividend (pre-tax equivalent)
    (0.1 )     (0.5 )     (0.5 )     (33.8 )     (9.2 )     (0.9 )
 
                                               
Fixed charges
    16.0       52.5       43.3       76.7       49.4       53.6  
 
                                   
TOTAL EARNINGS, AS DEFINED
  $ 120.4     $ 359.8     $ 247.1     $ 104.4     $ 58.7     $ 51.5  
 
                                   
 
                                               
FIXED CHARGES, AS DEFINED
                                               
 
                                               
Interest expense
  $ 13.3     $ 43.9     $ 36.9     $ 36.5     $ 35.0     $ 45.3  
Amortization of capitalized expenses related to debt
    1.7       4.5       3.1       3.4       2.7       4.5  
Preferred stock dividend (pre-tax equivalent)
    0.1       0.5       0.5       33.8       9.2       0.9  
Interest component of rent expense
    0.9       3.6       2.8       3.0       2.5       2.9  
 
                                   
TOTAL FIXED CHARGES, AS DEFINED
  $ 16.0     $ 52.5     $ 43.3     $ 76.7     $ 49.4     $ 53.6  
 
                                   
 
                                               
RATIO OF EARNINGS TO FIXED CHARGES
    7.5       6.9       5.7       1.4       1.2        
For the year ended December 31, 2003, earnings were insufficient to cover fixed charges by $2.1 million.

51