EX-12.1 3 ex121s4a104197067_082517.htm STEEL PARTNERS HOLDINGS L.P.

 

Exhibit 12.1

 

STEEL PARTNERS HOLDINGS L.P.

COMPUTATION OF UNAUDITED RATIO OF EARNINGS TO FIXED CHARGES

 

 

  

Six Months Ended

June 30,

  Year Ended December 31,
   2017  2016  2015  2014  2013  2012
(dollars in thousands)  Historical  Pro Forma - All Transactions(a)  Historical  Pro Forma - All Transactions(b)  Historical  Historical  Historical  Historical
Income from continuing operations before income taxes, equity method income (loss) and other investments held at fair value  $23,512   18,304  $22,438   $13,390   $23,369   $25,273   $16,525   $31,962 
Fixed Charges:                                        
      Interest expense   9,299    15,130    11,052    27,411    8,862    11,073    10,454    14,804 
Total fixed charges   9,299    15,130    11,052    27,411    8,862    11,073    10,454    14,804 
Income from continuing operations before income taxes and equity method income (loss), other  investments held at fair value and fixed charges  $32,811    33,434   $33,490   $40,801   $32,231    36,346   $26,979   $46,766 
                                         
Ratio of earnings to fixed charges
   3.53    2.21    3.03    1.49    3.64    3.28    2.58    3.16 

 

(a) Details of the pro forma ratio of earnings to fixed charges for each transaction are as follows:

 

   Six Months Ended
   June 30, 2017
(dollars in thousands)  Steel Excel Transaction  Proposed HNH Transaction
Income from continuing operations before income taxes, equity method income (loss) and other investments held at fair value  $23,211  $18,605
Fixed Charges:          
      Interest expense   9,685    14,744 
Total fixed charges   9,685    14,744 
Income from continuing operations before income taxes and equity method income (loss), other  investments held at fair value and fixed charges  $32,896   $33,349 
           
Ratio of earnings to fixed charges   3.40    2.26 

  

 

(b) Details of the pro forma ratio of earnings to fixed charges for each transaction are as follows:

 

   Year Ended December 31, 2016
(dollars in thousands)  SLI Acquisition  Steel Excel Transaction  Proposed HNH Transaction
Income from continuing operations before income taxes, equity method income (loss) and other investments held at fair value  $27,604   $19,115   $11,547 
Fixed Charges:               
      Interest expense   12,710    14,862    21,943 
Total fixed charges   12,710    14,862    21,943 
Income from continuing operations before income taxes and equity method income (loss), other investments held at fair value and fixed charges  $40,314   $33,977   $33,490 
                
Ratio of earnings to fixed charges   3.17    2.29    1.53