Exhibit 12.01
Flextronics International Ltd.
Statement Regarding Computation of Ratio of Earnings to Fixed Charges
|
| Fiscal Year Ended March 31, |
| Six Months |
| ||||||||||||||
|
| 2011 |
| 2012 |
| 2013 |
| 2014 |
| 2015 |
| September 25, 2015 |
| ||||||
|
| ($’s in thousands) |
| ||||||||||||||||
Calculation of Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Income from continuing operations |
| $ | 612,261 |
| $ | 520,770 |
| $ | 302,502 |
| $ | 365,594 |
| $ | 600,801 |
| $ | 233,827 |
|
Provision for income taxes |
| 22,049 |
| 53,960 |
| 26,313 |
| 34,860 |
| 69,854 |
| 25,069 |
| ||||||
Income from continuing operations before income taxes |
| $ | 634,310 |
| $ | 574,730 |
| $ | 328,815 |
| $ | 400,454 |
| $ | 670,655 |
| $ | 258,896 |
|
Plus: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Fixed charges |
| $ | 95,736 |
| $ | 72,757 |
| $ | 73,414 |
| $ | 85,394 |
| $ | 81,062 |
| $ | 47,659 |
|
Capitalized interest |
| (1,036 | ) | (78 | ) | (87 | ) | — |
| — |
| — |
| ||||||
Distributed income of equity investees |
| 56 |
| 108 |
| 63 |
| 80 |
| 22 |
| 2,047 |
| ||||||
Amortization of previously capitalized interest |
| 894 |
| 1,053 |
| 1,065 |
| 1,079 |
| 1,079 |
| 539 |
| ||||||
Total earnings |
| $ | 729,960 |
| $ | 648,570 |
| $ | 403,270 |
| $ | 487,007 |
| $ | 752,818 |
| $ | 309,141 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Calculation of Fixed Charges: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest on all indebtedness and amortization of debt discount and expense |
| $ | 81,297 |
| $ | 60,117 |
| $ | 58,790 |
| $ | 75,288 |
| $ | 72,507 |
| $ | 43,107 |
|
Capitalized interest |
| 1,036 |
| 78 |
| 87 |
| — |
| — |
| — |
| ||||||
Discount, premium and capitalized expenses related to Indebtedness |
| 7,403 |
| 7,667 |
| 10,112 |
| 4,562 |
| 3,870 |
| 2,098 |
| ||||||
Interest factor attributable to rentals |
| 6,000 |
| 4,895 |
| 4,425 |
| 5,544 |
| 4,685 |
| 2,454 |
| ||||||
Total Fixed Charges |
| $ | 95,736 |
| $ | 72,757 |
| $ | 73,414 |
| $ | 85,394 |
| $ | 81,062 |
| $ | 47,659 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Ratio of Earnings to Fixed Charges |
| 7.6x |
| 8.9x |
| 5.5x |
| 5.7x |
| 9.3x |
| 6.5x |
| ||||||