EX-12.1 2 d310902dex121.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,  
     2016     2015     2014     2013     2012  

Computation of Earnings:

          

Income from continuing operations before income taxes

   $ 70,724     $ 70,567     $ 247,425     $ 132,096     $ 135,310  

Add: Fixed charges

     9,541       8,516       7,633       8,050       7,618  

Estimated interest component on uncertain tax positions (1)

     (399     (274     (283     (392     (166
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total earnings

   $ 79,866     $ 78,809     $ 254,775     $ 139,754     $ 142,762  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Computation of Fixed Charges:

          

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

   $ 3,962     $ 3,168     $ 2,637     $ 1,260     $ 1,543  

Estimated interest component of rental expense (2)

     5,180       5,074       4,713       6,398       5,909  

Estimated interest component on uncertain tax positions (1)

     399       274       283       392       166  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges

   $ 9,541     $ 8,516     $ 7,633     $ 8,050     $ 7,618  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of earnings to fixed charges

     8.4       9.3       33.4       17.4       18.7  

 

(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.