Exhibit 12.1
COOPER STANDARD HOLDINGS INC.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(dollars in millions)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Predecessor | | Successor | | | |||||||||||||||||||||||||||||
| Year Ended December 31, | | January 1 to December 23, | | December 24 to December 31, | | Combined | | December 31 | |||||||||||||||||||||||||
| 2000 | | 2001 | | 2002 | | 2003 | | 2004 | | 2004 | | 2004 | | 2005 | |||||||||||||||||||
| Earnings (loss) from continuing operations before income taxes, adjustment for minority interests in consolidated subsidiares and income or loss from equity investments | | (5.8 | ) | | 37.3 | | 109.9 | | 91.6 | | 117.3 | | (6.3 | ) | | 111.0 | | 9.4 | ||||||||||||||||
| Plus: | | | | | | | | | ||||||||||||||||||||||||||
| Fixed charges | | 80.5 | | 10.8 | | 12.7 | | 11.9 | | 9.1 | | 5.8 | | 15.0 | | 71.6 | ||||||||||||||||||
| Earnings available for fixed charges | | 74.7 | | 48.1 | | 122.6 | | 103.5 | | 126.4 | | (0.5 | ) | | 126.0 | | 81.0 | |||||||||||||||||
| Fixed charges | | | | | | | | | ||||||||||||||||||||||||||
| Interest expenses | | 77.0 | | 5.6 | | 8.1 | | 7.6 | | 4.2 | | 5.8 | | 10.0 | | 66.6 | ||||||||||||||||||
| Estimated interest factor for rentals | | 3.5 | | 5.2 | | 4.6 | | 4.3 | | 4.9 | | 0.0 | | 4.9 | | 5.0 | ||||||||||||||||||
| Fixed charges | | 80.5 | | 10.8 | | 12.7 | | 11.9 | | 9.1 | | 5.8 | | 15.0 | | 71.6 | ||||||||||||||||||
| Ratio of earnings to fixed charges | | — | | 4.5 | x | | 9.7 | x | | 8.7 | x | | 13.9 | x | | — | | 8.4 | x | | 1.1 | x | ||||||||||||
| Deficiency | | — | | | | | | — | | | ||||||||||||||||||||||||
| | | | | | | | |||||||||||||||||||||||||||
| ||||||||||||||||||||||||||||||||||