Calpine Canada Energy Finance Ulc, et al. – ‘S-3’ on 1/17/02 – EX-12.1

On:  Thursday, 1/17/02   ·   Accession #:  891618-2-154   ·   File #s:  333-76880, -01, -02, -03, -04

in

this entire Filing. an “Entity” Search.

Show

Documents searched

and

each “hit”. the 1st “hit”.

↓↑Hints

Registration Statement for Securities Offered Pursuant to a Transaction   —   Form S-3
Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: S-3         Registration Statement for Securities Offered         91    448K 
                          Pursuant to a Transaction                              
 2: EX-1.1      Underwriting Agreement                                23    103K 
 3: EX-1.5      Underwriting Agreement                                26    110K 
 4: EX-4.1      Instrument Defining the Rights of Security Holders    55    225K 
 5: EX-4.10     Instrument Defining the Rights of Security Holders     4     21K 
 6: EX-4.11     Instrument Defining the Rights of Security Holders     4     21K 
 7: EX-4.13     Instrument Defining the Rights of Security Holders     1     10K 
 8: EX-4.14     Instrument Defining the Rights of Security Holders     1     10K 
 9: EX-4.15     Instrument Defining the Rights of Security Holders    18     76K 
10: EX-4.19     Instrument Defining the Rights of Security Holders    19     92K 
11: EX-12.1     Statement re: Computation of Ratios                    1     10K 
12: EX-23.1     Consent of Experts or Counsel                          1      9K 
13: EX-23.4     Consent of Experts or Counsel                          1      9K 
14: EX-25.1     Statement re: Eligibility of Trustee                  30     91K 
15: EX-25.2     Statement re: Eligibility of Trustee                  60    173K 
16: EX-25.3     Statement re: Eligibility of Trustee                  60    173K 

EX-12.1   —   Statement re: Computation of Ratios

EX-12.1
TOC
↑Top
Previous
Next
↓Bottom
Just 1st
 
                                                                    EXHIBIT 12.1

                                                        [Enlarge/Download Table]

                                                                                                             NINE MONTHS    
                                                                YEAR ENDED DECEMBER 31,                  ENDED SEPTEMBER 30,
                                                     1996     1997        1998        1999       2000            2001       
                                                    ------   ------      ------     -------    -------         -------      
                                                                                                                            
(IN THOUSANDS)                                                                                                              
COMPUTATION OF EARNINGS:                                                                                                    
Pretax income before adjustment for minority                                                                                
interests in consolidated subsidiaries and                                                                                  
income or loss from equity investees                14,023   38,281      36,106     140,454    618,298         842,289      

Fixed Charges                                       50,374   78,039     109,021     165,354    349,006         527,928      

Amortization of Capitalized Interest                  --       --           136         331        447           1,362      

Distributed Income of Equity Investees               1,274   21,042      27,717      43,318     29,979           3,596      

Interest Capitalized                                  --     (6,200)     (7,000)    (47,300)  (206,973)       (341,267)     

Minority interest in pretax income of subsidiaries                                                                          
that have not incurred fixed charges                  --       --          --           265       (895)           --        

Total Earnings                                      65,671  131,162     165,980     302,422    789,862       1,033,908      

COMPUTATION OF FIXED CHARGES:                                                                                               
Interest expensed and capitalized                   46,996   72,987     102,732     150,548    281,656         454,218      

Estimate of interest within rental expense           3,378    5,052       6,289      12,241     23,140          27,763      

Distributions on HIGH TIDES                           --       --          --         2,565     44,210          45,947      

Total fixed charges                                 50,374   78,039     109,021     165,354    349,006         527,928      

RATIO OF EARNINGS TO FIXED CHARGES                   1.30x    1.68x       1.52x       1.83x      2.26x           1.96x