EX-12.1 4 a2172619zex-12_1.htm EXHIBIT 12.1
QuickLinks -- Click here to rapidly navigate through this document


Exhibit 12.1


CAMERON INTERNATIONAL CORPORATION
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Amounts in millions of dollars)

 
  2001
  2002
  2003
  2004
  2005
  Six months
Ended
6/30/2006

 
Pre-tax income from continuing operations   $ 142.6   $ 85.1   $ 77.6   $ 132.9   $ 263.0   $ 203.1  
Equity adjustments:                                      
  Deduct undistributed income of less than 50% owned entities             (0.2 )           (1.1 )
Amortization of capitalized interest     0.2     0.2     0.2     0.2     0.2     0.1  
Less interest capitalized during the period     (1.8 )   (0.4 )                

Fixed charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Interest, including amortization of debt issuance costs and original issue discount     15.3     8.4     8.2     17.8     12.0     7.5  
  Interest portion of rental expense (1)     7.0     3.5     5.2     6.5     6.0     4.6  
   
 
 
 
 
 
 
    Total fixed charges     22.3     11.9     13.4     24.3     18.0     12.1  
   
 
 
 
 
 
 
Earnings before income taxes and fixed charges   $ 163.3   $ 96.8   $ 91.0   $ 157.4   $ 281.2   $ 214.2  
   
 
 
 
 
 
 
Ratio of earnings to fixed charges     7.3     8.1     6.8     6.5     15.6     17.7  
   
 
 
 
 
 
 

(1)
The portion of rent included in the calculation is believed to be a reasonable approximation of the interest factor.



QuickLinks

CAMERON INTERNATIONAL CORPORATION COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES (Amounts in millions of dollars)