Free signup for more
- Track your favorite companies
- Receive email alerts for new filings
- Personalized dashboard of news and more
- Access all data and search results
Filing tables
Filing exhibits
- F-4/A Registration of securities (foreign)
- 3.195 EX-3.195
- 3.206 EX-3.206
- 3.208 EX-3.208
- 3.209 EX-3.209
- 3.210 EX-3.210
- 3.211 EX-3.211
- 3.212 EX-3.212
- 3.235 EX-3.235
- 3.239 EX-3.239
- 3.244 EX-3.244
- 4.1.22 EX-4.1.22
- 4.2.16 EX-4.2.16
- 4.3.15 EX-4.3.15
- 4.4.15 EX-4.4.15
- 4.5.13 EX-4.5.13
- 4.6.21 EX-4.6.21
- 4.6.22 EX-4.6.22
- 4.6.23 EX-4.6.23
- 4.6.24 EX-4.6.24
- 4.6.25 EX-4.6.25
- 4.6.26 EX-4.6.26
- 4.12.13 EX-4.12.13
- 4.12.14 EX-4.12.14
- 4.13.34 EX-4.13.34
- 4.15.7 EX-4.15.7
- 4.522 EX-4.522
- 4.523 EX-4.523
- 10.1.77 EX-10.1.77
- 10.2.88 EX-10.2.88
- 10.3.88 EX-10.3.88
- 12.1 EX-12.1
- 23.1 EX-23.1
- 23.2 EX-23.2
- 23.3 EX-23.3
- 23.4 EX-23.4
- 99.1 EX-99.1
- 99.2 EX-99.2
- 99.3 EX-99.3
- 99.4 EX-99.4
Omni-Pac GmbH Verpackungsmittel similar filings
Filing view
External links
EXHIBIT 12.1
Computation of Ratio of Earnings to Fixed Charges
| 2007 | 2008 | 2009 | 2010 | 2011 | ||||||||||||||||
Earnings | ||||||||||||||||||||
| Pre-tax income (loss) from continuing operations | $ | (141 | ) | $ | (250 | ) | $ | 266 | $ | (19 | ) | $ | (473 | ) | ||||||
| Distributed income of equity investees | — | — | 1 | 4 | 8 | |||||||||||||||
| Fixed charges | 230 | 424 | 399 | 655 | 1,374 | |||||||||||||||
Less: | ||||||||||||||||||||
| Share of profit of associates and joint ventures, net of income tax | (4 | ) | (6 | ) | (11 | ) | (18 | ) | (17 | ) | ||||||||||
| Non-controlling interests | — | — | — | — | (2 | ) | ||||||||||||||
| Interest capitalized | — | (1 | ) | (3 | ) | (1 | ) | (4 | ) | |||||||||||
| Earnings | $ | 85 | $ | 167 | $ | 652 | $ | 621 | $ | 886 | ||||||||||
Fixed Charges | ||||||||||||||||||||
| Interest expense and capitalized | $ | 200 | $ | 379 | $ | 317 | $ | 512 | $ | 1,129 | ||||||||||
| Amortized premiums, discounts and capitalized expenses related to indebtedness | 24 | 29 | 29 | 30 | 204 | |||||||||||||||
| Fair value adjustment of acquired notes | — | — | — | (1 | ) | — | ||||||||||||||
| Graham Packaging Notes tender offer fees | — | — | — | — | 5 | |||||||||||||||
| Unamortized debt issue costs written off | — | — | 36 | — | — | |||||||||||||||
| 2010 debt commitment letter & related costs | — | — | — | 97 | — | |||||||||||||||
| Estimate of interest in rental expense | 6 | 16 | 17 | 17 | 36 | |||||||||||||||
| Total fixed charges | $ | 230 | $ | 424 | $ | 399 | $ | 655 | $ | 1,374 | ||||||||||
Ratio of Earnings to Fixed Charges | — | — | 1.6x | — | — | |||||||||||||||
Additional Pre-Tax Earnings to Achieve 1:1 Ratio | $ | 145 | $ | 257 | $ | (253 | ) | $ | 34 | $ | 488 | |||||||||