EX-12.1 3 csh20151231ex121.htm EXHIBIT 12.1 Exhibit


EXHIBIT 12.1


CASH AMERICA INTERNATIONAL, INC.
RATIO OF EARNINGS TO FIXED CHARGES
(dollars in thousands)
 
 
 
 
 
 
 
 
 
 
 
For the years ended December 31,
 
2015
 
2014
 
2013
 
2012
 
2011
Earnings:
 
 
 
 
 
 
 
 
 
Income (loss) from continuing operations before income taxes
$
43,044

 
$
(8,346
)
 
$
43,985

 
$
81,370

 
$
141,166

Equity in loss of unconsolidated subsidiary

 

 
136

 
295

 
104

Fixed charges per below
36,708

 
50,288

 
61,876

 
50,634

 
46,320

Amortization of capitalized interest
396

 
396

 
396

 
396

 
198

Less: Capitalized interest

 

 

 

 
(558
)
Total earnings
$
80,148

 
$
42,338

 
$
106,393

 
$
132,695

 
$
187,230

 
 
 
 
 
 
 
 
 
 
Fixed charges:
 
 
 
 
 
 
 
 
 
Interest expense
$
14,457

 
$
26,520

 
$
36,319

 
$
29,134

 
$
25,528

Amortization of debt discount and issuance costs
2,009

 
3,173

 
6,206

 
3,811

 
3,566

Portion of rent expense representative of interest
20,242

 
20,595

 
19,351

 
17,689

 
16,668

Capitalized interest

 

 

 

 
558

Total fixed charges
$
36,708

 
$
50,288

 
$
61,876

 
$
50,634

 
$
46,320

 
 
 
 
 
 
 
 
 
 
Ratio of earnings to fixed charges (1)
2.2 x

 
0.8 x

 
1.7 x

 
2.6 x

 
4.0 x

 
 
 
 
 
 
 
 
 
 
(1)  For purposes of computing these ratios, “earnings” represent income from continuing operations before noncontrolling interest and income taxes plus fixed charges and amortization of capitalized interest, less capitalized interest. “Fixed charges” consist of interest expense, including capitalized interest, amortization of debt discount and issuance costs and one-third (the portion deemed representative of the interest factor) of rental expense on operating leases. Fixed charges also include interest expense related to uncertain tax positions.