QuickLinks -- Click here to rapidly navigate through this document
Exhibit 12.1
Reddy Ice Holdings, Inc.
Computation of Earnings to Fixed Charges and Ratio of Earnings to Fixed Charges
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
| |
| |
| |
| |
| |
| |
| |
| | Pro Forma Three Months Ended March 31, 2010 | |
---|
| | Year Ended December 31, | | Three Months Ended March 31, 2010 | | Three Months Ended March 31, 2009 | | Pro Forma Year Ended December 31, 2009 | |
---|
| | 2009 | | 2008 | | 2007 | | 2006 | | 2005 | |
---|
| | (in thousands)
| |
---|
Earnings | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pre-tax income (loss) from continuing operations | | $ | 7,892 | | $ | (141,833 | ) | $ | 16,751 | | $ | 26,201 | | $ | 15,314 | | $ | (33,828 | ) | $ | (22,633 | ) | $ | (16,878 | ) | $ | (39,462 | ) |
Fixed charges | | | 31,686 | | | 36,678 | | | 36,337 | | | 33,815 | | | 38,249 | | | 8,831 | | | 8,511 | | | 56,456 | | | 14,465 | |
Capitalized interest and related amortization | | | 34 | | | 34 | | | (327 | ) | | — | | | — | | | — | | | — | | | — | | | — | |
| | | | | | | | | | | | | | | | | | | |
Total earnings | | $ | 39,612 | | $ | (105,121 | ) | $ | 52,761 | | $ | 60,016 | | $ | 53,563 | | $ | (24,997 | ) | $ | (14,122 | ) | $ | 39,578 | | $ | (24,997 | ) |
| | | | | | | | | | | | | | | | | | | |
Fixed Charges | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, amortized premiums, discounts and capitalized expenses related to indebtedness | | $ | 26,802 | | $ | 31,893 | | $ | 31,307 | | $ | 29,624 | | $ | 34,421 | | $ | 7,259 | | $ | 7,221 | | $ | 51,572 | | $ | 12,893 | |
Capitalized interest | | | — | | | — | | | 344 | | | — | | | — | | | — | | | — | | | — | | | — | |
Estimated interest in rental expense | | | 4,884 | | | 4,785 | | | 4,686 | | | 4,191 | | | 3,828 | | | 1,572 | | | 1,290 | | | 4,884 | | | 1,572 | |
| | | | | | | | | | | | | | | | | | | |
Total fixed charges | | $ | 31,686 | | $ | 36,678 | | $ | 36,337 | | $ | 33,815 | | $ | 38,249 | | $ | 8,831 | | $ | 8,511 | | $ | 56,456 | | $ | 14,465 | |
| | | | | | | | | | | | | | | | | | | |
Ratio of earnings to fixed charges(1) | | | 1.25 | | | N/A | | | 1.45 | | | 1.77 | | | 1.40 | | | N/A | | | N/A | | | N/A | | | N/A | |
- (1)
- During certain of the periods presented above, earnings were not sufficient to cover fixed charges. For the year ended December 31, 2008, the deficiency was $141,799. For the three months ended March 31, 2010 and 2009, the deficiency was $33,828 and $22,633, respectively. For the year ended December 31, 2009 and the three months ended March 31, 2010, the deficiency on a pro forma basis was $16,878 and $39,462, respectively.
Reddy Ice Corporation
Computation of Earnings to Fixed Charges and Ratio of Earnings to Fixed Charges
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
| |
| |
| |
| |
| |
| |
| |
| | Pro Forma Three Months Ended March 31, 2010 | |
---|
| | Year Ended December 31, | | Three Months Ended March 31, 2010 | | Three Months Ended March 31, 2009 | | Pro Forma Year Ended December 31, 2009 | |
---|
| | 2009 | | 2008 | | 2007 | | 2006 | | 2005 | |
---|
| | (in thousands)
| |
---|
Earnings | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pre-tax income (loss) from continuing operations | | $ | 23,489 | | $ | (127,352 | ) | $ | 32,965 | | $ | 37,333 | | $ | (4,858 | ) | $ | (29,550 | ) | $ | (15,645 | ) | $ | (16,519 | ) | $ | (38,227 | ) |
Fixed charges | | | 15,159 | | | 21,059 | | | 22,168 | | | 20,952 | | | 26,888 | | | 5,465 | | | 4,379 | | | 55,167 | | | 14,142 | |
Capitalized interest and related amortization | | | 34 | | | 34 | | | (327 | ) | | — | | | — | | | — | | | — | | | — | | | — | |
| | | | | | | | | | | | | | | | | | | |
Total earnings | | $ | 38,682 | | $ | (106,259 | ) | $ | 54,806 | | $ | 58,285 | | $ | 22,030 | | $ | (24,085 | ) | $ | (11,266 | ) | $ | 38,648 | | $ | (24,085 | ) |
| | | | | | | | | | | | | | | | | | | |
Fixed Charges | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, amortized premiums, discounts and capitalized expenses related to indebtedness | | $ | 10,275 | | $ | 16,274 | | $ | 17,138 | | $ | 16,761 | | $ | 23,060 | | $ | 3,893 | | $ | 3,089 | | $ | 50,283 | | $ | 12,570 | |
Capitalized interest | | | — | | | — | | | 344 | | | — | | | — | | | — | | | — | | | — | | | — | |
Estimated interest in rental expense | | | 4,884 | | | 4,785 | | | 4,686 | | | 4,191 | | | 3,828 | | | 1,572 | | | 1,290 | | | 4,884 | | | 1,572 | |
| | | | | | | | | | | | | | | | | | | |
Total fixed charges | | $ | 15,159 | | $ | 21,059 | | $ | 22,168 | | $ | 20,952 | | $ | 26,888 | | $ | 5,465 | | $ | 4,379 | | $ | 55,167 | | $ | 14,142 | |
| | | | | | | | | | | | | | | | | | | |
Ratio of earnings to fixed charges(1) | | | 2.55 | | | N/A | | | 2.47 | | | 2.78 | | | 0.82 | | | N/A | | | N/A | | | N/A | | | N/A | |
- (1)
- During certain of the periods presented above, earnings were not sufficient to cover fixed charges. For the year ended December 31, 2008 the deficiency was $127,318. For the three months ended March 31, 2010 and 2009, the deficiency was $29,550 and $15,645, respectively. For the year ended December 31, 2009 and the three months ended March 31, 2010, the deficiency on a pro forma basis was $16,519 and $38,227, respectively.
QuickLinks
Reddy Ice Holdings, Inc. Computation of Earnings to Fixed Charges and Ratio of Earnings to Fixed ChargesReddy Ice Corporation Computation of Earnings to Fixed Charges and Ratio of Earnings to Fixed Charges