EX-12.1 4 d319229dex121.htm EX-12.1 EX-12.1

EXHIBIT 12.1

Mercury General Corporation

Computation of Ratio of Earnings to Fixed Charges

 

    

 

Year Ended December 31,

    Nine Months
Ended
September 30,

2016
 
     2015     2014     2013     2012     2011    
     (in thousands, except ratios)  

Computation of Earnings:

            

Income from continuing operations before income taxes

   $ 70,567      $ 247,425      $ 132,096      $ 135,310      $ 245,099      $ 121,994   

Add: Fixed charges

     8,516        7,633        8,050        7,618        11,785        7,155   

Estimated interest component on uncertain tax positions (1)

     (274     (283     (392     (166     (131     (296
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total earnings

   $ 78,809      $ 254,775      $ 139,754      $ 142,762      $ 256,753      $ 128,853   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Computation of Fixed Charges:

            

Interest expense, including amortization of premiums, discounts and debt issuance costs

   $ 3,168      $ 2,637      $ 1,260      $ 1,543      $ 5,549      $ 2,922   

Estimated interest component of rental expense (2)

     5,074        4,713        6,398        5,909        6,105        3,937   

Estimated interest component on uncertain tax positions (1)

     274        283        392        166        131        296   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges

   $ 8,516      $ 7,633      $ 8,050      $ 7,618      $ 11,785      $ 7,155   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of earnings to fixed charges

     9.3        33.4        17.4        18.7        21.8        18.0   

 

(1) The Company recognizes interest and penalties relating to uncertain tax positions in income tax expense.
(2) Represents the estimated portion of operating lease rental expense that is considered by us to be representative of interest (one-third of rental expense).

For the periods indicated above, we had no outstanding shares of preferred stock with required dividend payments.