Exhibit 12.1
Ball Corporation and Subsidiaries
Ratio of Earnings to Fixed Charges
($ in millions) |
| Q1 2015 |
| 2014 |
| 2013 |
| 2012 |
| 2011 |
| 2010 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Earnings before taxes |
| $ | 27.5 |
| $ | 645.6 |
| $ | 583.6 |
| $ | 595.6 |
| $ | 659.8 |
| $ | 606.4 |
|
Plus: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest expensed and capitalized (a) |
| 101.1 |
| 198.1 |
| 215.5 |
| 201.1 |
| 185.1 |
| 161.1 |
| ||||||
Interest expense within rent |
| 5.3 |
| 25.6 |
| 23.8 |
| 22.8 |
| 22.1 |
| 20.4 |
| ||||||
Amortization of capitalized interest |
| 0.9 |
| 3.5 |
| 4.5 |
| 4.4 |
| 4.1 |
| 3.8 |
| ||||||
Distributed income of equity investees |
| — |
| 0.6 |
| 1.6 |
| 0.8 |
| 1.7 |
| 2.2 |
| ||||||
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest capitalized |
| (2.7 | ) | (5.1 | ) | (3.7 | ) | (6.2 | ) | (8.0 | ) | (2.9 | ) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Adjusted earnings |
| $ | 132.1 |
| $ | 868.3 |
| $ | 825.3 |
| $ | 818.5 |
| $ | 864.8 |
| $ | 791.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Fixed charges (b) |
| 106.4 |
| 223.7 |
| 239.3 |
| 223.9 |
| 207.2 |
| 181.5 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Ratio of earnings to fixed charges |
| 1.2x |
| 3.9x |
| 3.4x |
| 3.7x |
| 4.2x |
| 4.4x |
| ||||||
(a) Amounts do not include interest for unrecognized tax benefits related to uncertain tax positions.
(b) Fixed charges include interest expensed and capitalized as well as interest expense within rent.
