Attached files
file | filename |
---|---|
10-Q - 10-Q - Domtar CORP | ufs-10q_20170630.htm |
EX-32.2 - EX-32.2 - Domtar CORP | ufs-ex322_10.htm |
EX-32.1 - EX-32.1 - Domtar CORP | ufs-ex321_7.htm |
EX-31.2 - EX-31.2 - Domtar CORP | ufs-ex312_9.htm |
EX-31.1 - EX-31.1 - Domtar CORP | ufs-ex311_6.htm |
EX-10.4 - EX-10.4 - Domtar CORP | ufs-ex104_143.htm |
EX-10.3 - EX-10.3 - Domtar CORP | ufs-ex103_142.htm |
EX-10.2 - EX-10.2 - Domtar CORP | ufs-ex102_144.htm |
EX-10.1 - EX-10.1 - Domtar CORP | ufs-ex101_145.htm |
Exhibit 12.1
Domtar Corporation
Computation of ratio of earnings to fixed charges
(In millions of dollars, unless otherwise noted)
|
|
Three months ended |
|
|
Six months ended |
|
||||||||||
|
|
June 30, |
|
|
June 30, |
|
|
June 30, |
|
|
June 30, |
|
||||
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
||||
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Available earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before income taxes |
|
|
47 |
|
|
|
24 |
|
|
|
72 |
|
|
|
25 |
|
Add fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense incurred |
|
|
16 |
|
|
|
15 |
|
|
|
33 |
|
|
|
31 |
|
Amortization of debt expense and discount |
|
|
1 |
|
|
|
— |
|
|
|
1 |
|
|
|
1 |
|
Interest portion of rental expense (1) |
|
|
2 |
|
|
|
2 |
|
|
|
4 |
|
|
|
4 |
|
Total earnings as defined |
|
|
66 |
|
|
|
41 |
|
|
|
110 |
|
|
|
61 |
|
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense incurred |
|
|
16 |
|
|
|
15 |
|
|
|
33 |
|
|
|
31 |
|
Amortization of debt expense and discount |
|
|
1 |
|
|
|
— |
|
|
|
1 |
|
|
|
1 |
|
Interest portion of rental expense (1) |
|
|
2 |
|
|
|
2 |
|
|
|
4 |
|
|
|
4 |
|
Total fixed charges |
|
|
19 |
|
|
|
17 |
|
|
|
38 |
|
|
|
36 |
|
Ratio of earnings to fixed charges |
|
|
3.5 |
|
|
|
2.4 |
|
|
|
2.9 |
|
|
|
1.7 |
|
(1) |
Interest portion of rental expense is calculated based on the proportion deemed representation of the interest component (i.e 1/3 of rental expense). |