EX-12.1 4 d464707dex121.htm EX-12.1 EX-12.1

EXHIBIT 12.1

MATTEL, INC. AND SUBSIDIARIES

COMPUTATION OF RATIO OF (LOSS) EARNINGS TO FIXED CHARGES

 

(Unaudited; in thousands, except ratios)

   For the Six
Months Ended
June 30,
2017
    For the Years Ended December 31,  
     2016      2015      2014      2013      2012  

(Loss) Earnings Available for Fixed Charges:

                

(Loss) income from continuing operations before income taxes

   $ (219,414   $ 409,742      $ 463,915      $ 586,910      $ 1,099,128      $ 945,045  

Add:

                

Interest expense

     43,911       95,118        85,270        79,271        78,505        88,835  

Appropriate portion of rents (a)

     21,174       36,708        38,297        40,291        37,006        33,736  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

(Loss) earnings available for fixed charges

   $ (154,329   $ 541,568      $ 587,482      $ 706,472      $ 1,214,639      $ 1,067,616  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Fixed Charges:

                

Interest expense

   $ 43,911     $ 95,118      $ 85,270      $ 79,271      $ 78,505      $ 88,835  

Appropriate portion of rents (a)

     21,174       36,708        38,297        40,291        37,006        33,736  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Fixed charges

   $ 65,085     $ 131,826      $ 123,567      $ 119,562      $ 115,511      $ 122,571  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ratio of (loss) earnings to fixed charges

     (b     4.11 X        4.75 X        5.91 X        10.52 X        8.71 X  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(a) Portion of rental expenses that is deemed representative of an interest factor, which is one-third of total rental expense.
(b) Earnings for the six months ended June 30, 2017 were inadequate to cover fixed charges by $219.4 million.