Exhibit 12.1
LYONDELLBASELL INDUSTRIES N.V.
STATEMENT SETTING FORTH DETAIL FOR COMPUTATION OF
RATIO OF EARNINGS TO FIXED CHARGES
Successor | Predecessor | |||||||||||||||||||||||||||||||
For the Nine Months Ended | For the Year Ended | |||||||||||||||||||||||||||||||
May 1 | May 1 | January 1, | ||||||||||||||||||||||||||||||
through | through | through | ||||||||||||||||||||||||||||||
September 30, | December 31, | September 30, | April 30, | December 31, | December 31, | December 31, | December 31, | |||||||||||||||||||||||||
Millions of dollars, except ratio data | 2011 | 2010 | 2010 | 2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||||||||||
Income (loss) from continuing operations before income taxes | $ | 3,498 | $ | 1,686 | $ | 1,096 | $ | 7,383 | $ | (4,283 | ) | $ | (8,191 | ) | $ | 940 | $ | 630 | ||||||||||||||
Deduct income (loss) from equity investments | 183 | 86 | 56 | 84 | (181 | ) | 38 | 162 | 130 | |||||||||||||||||||||||
Add distributions of earnings from equity investments | 162 | 34 | 28 | 18 | 26 | 98 | 148 | 44 | ||||||||||||||||||||||||
Earnings adjusted for equity investments. | 3,477 | 1,634 | 1,068 | 7,317 | (4,076 | ) | (8,131 | ) | 926 | 544 | ||||||||||||||||||||||
Fixed charges: | ||||||||||||||||||||||||||||||||
Interest expense, gross | 495 | 545 | 314 | 713 | 1,795 | 2,476 | 353 | 332 | ||||||||||||||||||||||||
Portion of rentals representative of interest | 68 | 56 | 43 | 35 | 104 | 183 | 24 | 17 | ||||||||||||||||||||||||
Total fixed charges before capitalized interest | 563 | 601 | 357 | 748 | 1,899 | 2,659 | 377 | 349 | ||||||||||||||||||||||||
Capitalized interest | 1 | 2 | 2 | 4 | 35 | 13 | 3 | 1 | ||||||||||||||||||||||||
Total fixed charges including capitalized interest | 564 | 603 | 359 | 752 | 1,934 | 2,672 | 380 | 350 | ||||||||||||||||||||||||
Earnings before fixed charges | $ | 4,041 | $ | 2,237 | $ | 1,427 | $ | 8,069 | $ | (2,142 | ) | $ | (5,459 | ) | $ | 1,306 | $ | 894 | ||||||||||||||
Ratio of earnings to fixed charges(a) | 7.16 | 3.71 | 3.97 | 10.73 | — | — | 3.44 | 2.55 | ||||||||||||||||||||||||
(a) | For the years 2009 and 2008, earnings were insufficient to cover fixed charges by $4,076 million and $8,131 million, respectively. |