EX-12 2 0002.txt STATEMENT REGARDING COMPUTATION OF RATIOS Exhibit 12 OWENS-ILLINOIS, INC. COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES AND EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS (Millions of dollars, except ratios) Six Months ended June 30, ------------------------- 2000 1999 Earnings before income taxes and ------ ------ minority share owners' interests . $254.4 $307.7 Less: Equity earnings . . . . . . . (8.3) (9.0) Add: Total fixed charges deducted from earnings . . . . . . . 250.8 223.0 Proportional share of pre-tax earnings (loss) of 50% owned associates. . . . . . . . . 4.9 4.4 Dividends received from less than 50% owned associates . 2.5 6.7 ------ ------ Earnings available for payment of fixed charges. . . . . . $504.3 $532.8 ====== ====== Fixed charges (including the Company's proportional share of 50% owned associates): Interest expense. . . . . . . $231.6 $204.6 Portion of operating lease rental deemed to be interest . . . 14.2 14.0 Amortization of deferred financing costs and debt discount expense. . . . . . 5.0 4.4 ------ ------ Total fixed charges deducted from earnings and fixed charges. $250.8 $223.0 Preferred stock dividends (increased to assumed pre-tax amount). . . . . . 17.3 18.2 ------ ------ Combined fixed charges and preferred stock dividends. . . . . . . . . . $268.1 $241.2 ====== ====== Ratio of earnings to fixed charges . 2.0 2.4 Ratio of earnings to combined fixed charges and preferred stock dividends. . . . . . . . . . . . . 1.9 2.2