Huntsman International LLC Exhibit 12.1
Ratio of Earnings to Fixed Charges
Huntsman International Huntsman Specialty
Year Six Months Six Months Year
Ended Ended Ended Ended
December 31, December 31, June 30, December 31,
2000 1999 1999 1998
----- ----- ----- -----
Fixed Charges: (dollars in millions)
Interest Expense (includes amortization of
deferred financing costs)................... $ 222 $ 104 $ 18 $ 40
Interest portion of rent expense.............. 7 5 - -
---------------------------------------------------------
Total Fixed Charges............................ $ 229 $ 109 $ 18 $ 40
=========================================================
Earnings:
Income (loss) from operations operation before
taxes........................................ $ 184 $ 100 $ 35 $ 15
Fixed Charges: 229 109 18 40
Less:
Minority interest in pre-tax income of
subsidiaries................................. 3 1 - -
---------------------------------------------------------
Total Earnings................................. $ 410 $ 208 $ 53 $ 55
=========================================================
Ratio of Earnings to Fixed Charges............ 1.8x 1.9x 2.9x 1.4x
Deficiency of Earnings to Fixed Charges.......
Huntsman Specialty Predecessor
Ten Months Two Months
Ended Ended
December 31, February 28,
1997 1997 1996
----- ----- -----
(dollars in millions)
Fixed Charges:
Interest Expense (includes amortization of
deferred financing costs).................... $ 35 $ - $ -
Interest portion of rent expense.............. - 11
---------------------------------------------------------------
Total Fixed Charges............................ $ 35 $ 0 $ 11
===============================================================
Earnings:
Income (loss) from operations operation before
taxes........................................ $ 5 $ (6) $ 19
Fixed Charges:................................. 35 0 11
Less:
Minority interest in pre-tax income
of subsidiaries.............................. - - -
---------------------------------------------------------------
Total Earnings................................. $ 40 $ (6) $ 30
===============================================================
Ratio of Earnings to Fixed Charges............ 1.1x - 2.7x
Deficiency of Earnings to Fixed Charges....... $ 6
1