Exhibit 12
STATEMENT REGARDING COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
Revlon Consumer Production Corporation and Subsidiaries
Computation of Ratio of Earnings to Fixed Charges
| Year Ended December 31, | Nine Months Ended September 30, | |||||||||||||||||||||||||||
| 2008 | 2009 | 2010 | 2011 | 2012 | 2012 | 2013 | ||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||||||
| (Dollars in millions) | ||||||||||||||||||||||||||||
Income from continuing operations before income taxes | $ | 36.9 | $ | 66.6 | $ | 88.7 | $ | 98.8 | $ | 115.6 | $ | 53.2 | $ | 64.9 | ||||||||||||||
Interest expense | 119.7 | 93.0 | 96.7 | 91.1 | 85.3 | 64.1 | 55.5 | |||||||||||||||||||||
Amortization of debt issuance costs | 5.6 | 5.5 | 4.5 | 3.7 | 3.4 | 2.6 | 2.2 | |||||||||||||||||||||
Portion of rental expense deemed to represent interest | 5.0 | 5.5 | 5.6 | 5.8 | 5.5 | 4.1 | 4.2 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Earnings before fixed charges | $ | 167.2 | $ | 170.6 | $ | 195.5 | $ | 199.4 | $ | 209.8 | $ | 124.0 | $ | 126.8 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Interest expense | $ | 119.7 | $ | 93.0 | $ | 96.7 | $ | 91.1 | $ | 85.3 | $ | 64.1 | $ | 55.5 | ||||||||||||||
Amortization of debt issuance costs | 5.6 | 5.5 | 4.5 | 3.7 | 3.4 | 2.6 | 2.2 | |||||||||||||||||||||
Portion of rental expense deemed to represent interest | 5.0 | 5.5 | 5.6 | 5.8 | 5.5 | 4.1 | 4.2 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Fixed charges | $ | 130.3 | $ | 104.0 | $ | 106.8 | $ | 100.6 | $ | 94.2 | $ | 70.8 | $ | 61.9 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Ratio of earnings to fixed charges | 1.3 | x | 1.6 | x | 1.8 | x | 2.0 | x | 2.2 | x | 1.8 | x | 2.0 | x | ||||||||||||||
