Exhibit 12.1
REVLON CONSUMER PRODUCTS CORPORATION AND SUBSIDIARIES
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(dollars in millions)
Year Ended December 31, | ||||||||||||||||||||||
2000 | 2001 | 2002 | 2003 | 2004 | ||||||||||||||||||
(Loss) income from continuing operations before income taxes | $ | (119.4 | ) | $ | (148.2 | ) | $ | (277.2 | ) | $ | (153.7 | ) | $ | (133.7 | ) | |||||||
Interest expense | 144.5 | 140.5 | 159.0 | 174.5 | 130.8 | |||||||||||||||||
Amortization of debt issuance costs | 5.6 | 6.2 | 7.7 | 8.9 | 8.2 | |||||||||||||||||
Portion of rental expense deemed to represent interest | 10.9 | 9.6 | 9.1 | 9.0 | 6.4 | |||||||||||||||||
Earnings (loss) before fixed charges | $ | 41.6 | $ | 8.1 | $ | (101.4 | ) | $ | 38.7 | $ | 11.7 | |||||||||||
Interest expense | $ | 144.5 | $ | 140.5 | $ | 159.0 | $ | 174.5 | $ | 130.8 | ||||||||||||
Amortization of debt issuance costs | 5.6 | 6.2 | 7.7 | 8.9 | 8.2 | |||||||||||||||||
Portion of rental expense deemed to represent interest | 10.9 | 9.6 | 9.1 | 9.0 | 6.4 | |||||||||||||||||
Fixed charges | 161.0 | 156.3 | 175.8 | 192.4 | 145.4 | |||||||||||||||||
Ratio of earnings to fixed charges | 0.3 | x | 0.1 | x | (0.6x | ) | 0.2 | x | 0.1 | x | ||||||||||||
Deficiency of earnings to fixed charges | $ | 119.4 | $ | (148.2 | ) | $ | (277.2 | ) | $ | (153.7 | ) | $ | (133.7 | ) | ||||||||