Exhibit 12.1
CA, Inc.
STATEMENT OF RATIOS OF EARNINGS TO FIXED CHARGES
(in millions, except ratios)
Fiscal Year | Nine Months Ended December 31, 2011 | |||||||||||||||||||||||
2007 | 2008 | 2009 | 2010 | 2011 | ||||||||||||||||||||
Earnings available for fixed charges: | ||||||||||||||||||||||||
Earnings from continuing operations before income taxes, minority interest and discontinued operations | $ | 95 | $ | 762 | $ | 1,049 | $ | 1,152 | $ | 1,209 | $ | 1,064 | ||||||||||||
Add: Fixed charges | 229 | 248 | 191 | 162 | 142 | 73 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total earnings available for fixed charges | $ | 324 | $ | 1,010 | $ | 1,240 | $ | 1,314 | $ | 1,351 | $ | 1,137 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Fixed charges: | ||||||||||||||||||||||||
Interest expense(1) | $ | 153 | $ | 169 | $ | 130 | $ | 102 | $ | 68 | $ | 48 | ||||||||||||
Interest portion of rental expense | 76 | 79 | 61 | 60 | 74 | 25 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total fixed charges | $ | 229 | $ | 248 | $ | 191 | $ | 162 | $ | 142 | $ | 73 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
RATIOS OF EARNINGS TO FIXED CHARGES | 1.41 | 4.07 | 6.49 | 8.11 | 9.51 | 15.58 | ||||||||||||||||||
Deficiency of earnings to fixed charges | n/a | n/a | n/a | n/a | n/a | n/a |
(1) | Includes amortization of discount related to indebtedness |