EX-12.1 5 tv487235_ex12-1.htm EXHIBIT 12.1

Exhibit 12.1

 

Tower International, Inc.

Statement of Computation of Ratio of Combined Earnings to Fixed Charges and Preferred Stock Dividends

(Amounts in thousands, except ratio of earnings to fixed charges)

 

   Years Ended December 31, 
   2017   2016   2015   2014   2013 
Earnings:                         
Income / (loss) before provision for income taxes and income / (loss) from discontinued operations  $101,316   $73,534   $61,623   $48,528   $(31,012)
Add: Fixed charges   26,714    32,464    34,756    44,344    60,519 
Add: Amortization of capitalized interest   1,327    1,069    887    818    765 
Less: Capitalized interest (a)   (4,357)   (3,016)   (2,142)   (1,584)   (1,587)
Total earnings  $125,000   $104,051   $95,124   $92,106   $28,685 
                          
Fixed charges:                         
Interest expense (a)  $13,975   $21,858   $24,595   $35,038   $52,068 
Capitalized interest (a)   4,357    3,016    2,142    1,584    1,587 
Estimate of interest within rental expense (b)   8,382    7,590    8,019    7,722    6,864 
Total fixed charges  $26,714   $32,464   $34,756   $44,344   $60,519 
                          
Preferred stock dividends  $-   $-   $-   $-   $- 
                          
Ratio of combined earnings to fixed charges and preferred stock dividends (c)   4.7x   3.2x   2.7x   2.1x   - 

 

 

(a) Includes interest expense related to continuing and discontinued operations.             

(b) One-third of the Company's rental expense has been used as an estimate of interest within rental expense because the Company believes that is a reasonable approximation of the interest factor.

(c) During the year ended December 31, 2013, the Company's earnings were insufficient to cover its fixed charges by $31.8 million.