Attached files
file | filename |
---|---|
EX-31.1 - EX-31.1 - Koppers Holdings Inc. | d897334dex311.htm |
EX-32.1 - EX-32.1 - Koppers Holdings Inc. | d897334dex321.htm |
EX-31.2 - EX-31.2 - Koppers Holdings Inc. | d897334dex312.htm |
EXCEL - IDEA: XBRL DOCUMENT - Koppers Holdings Inc. | Financial_Report.xls |
10-Q - FORM 10-Q - Koppers Holdings Inc. | d897334d10q.htm |
Exhibit 12.1
KOPPERS HOLDINGS INC.
RATIO OF EARNINGS TO FIXED CHARGES
(Dollars in millions, except ratios)
2010 | 2011 | 2012 | 2013 | 2014 | Three months ended March 31, 2015 |
|||||||||||||||||||
Earnings: |
||||||||||||||||||||||||
Income (loss) from continuing operations before taxes |
$ | 73.8 | $ | 52.5 | $ | 100.6 | $ | 77.0 | $ | (5.9 | ) | $ | (4.8 | ) | ||||||||||
Deduct: Equity earnings (loss) net of dividends |
0.0 | 0.2 | 0.8 | 0.8 | (1.6 | ) | (0.5 | ) | ||||||||||||||||
Deduct: Pre-tax income of noncontrolling interests |
0.5 | 0.9 | 2.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||
Add: Fixed charges |
40.3 | 40.8 | 41.6 | 39.4 | 51.8 | 16.1 | ||||||||||||||||||
Earnings as defined |
$ | 113.6 | $ | 92.2 | $ | 139.4 | $ | 115.6 | $ | 47.5 | $ | 11.8 | ||||||||||||
Fixed charges: |
||||||||||||||||||||||||
Interest expensed |
$ | 27.1 | $ | 27.2 | $ | 27.9 | $ | 26.8 | $ | 39.1 | $ | 13.0 | ||||||||||||
Other |
0.0 | 0.0 | 0.0 | 0.4 | 1.3 | 0.0 | ||||||||||||||||||
Rents |
42.5 | 43.8 | 44.3 | 39.4 | 36.7 | 10.0 | ||||||||||||||||||
Interest factor |
31 | % | 31 | % | 31 | % | 31 | % | 31 | % | 31 | % | ||||||||||||
Estimated interest component of rent |
13.2 | 13.6 | 13.7 | 12.2 | 11.4 | 3.1 | ||||||||||||||||||
Total fixed charges |
$ | 40.3 | $ | 40.8 | $ | 41.6 | $ | 39.4 | $ | 51.8 | $ | 16.1 | ||||||||||||
Ratio of earnings to fixed charges(1) |
2.82 | 2.26 | 3.35 | 2.93 | 0.92 | 0.73 |
(1) | For the three months ended March 31, 2015, earnings did not cover fixed charges by $4.3 million. For 2014, earnings did not cover fixed charges by $4.3 million. |