Exhibit 12.1
United Insurance Holdings Corp.
Computation of Ratio of Earnings to Fixed Charges
(in thousands, except ratios)
| | | | | | | | | | | | | | | | | | | | | | | | |
Includes realized gains and losses | | For the Nine Months Ended September 30, | | | For the Year Ended December 31, | |
| | 2017 | | | 2016 | | | 2015 | | | 2014 | | | 2013 | | | 2012 | |
Earnings before income taxes | | $ | (26,899 | ) | | $ | 7,003 | | | $ | 41,860 | | | $ | 64,410 | | | $ | 34,487 | | | $ | 15,714 | |
| |
Fixed charges: | | | | |
Interest expensed and capitalized | | | 2,282 | | | | 723 | | | | 326 | | | | 410 | | | | 367 | | | | 355 | |
Amortized premiums, discounts and capitalized expenses related to debt | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest within rental expense | | | 14 | | | | 16 | | | | 74 | | | | 63 | | | | 56 | | | | 39 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total fixed charges | | $ | 2,296 | | | $ | 739 | | | $ | 400 | | | $ | 473 | | | $ | 423 | | | $ | 394 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Earnings before income taxes and fixed charges | | $ | (24,603 | ) | | $ | 7,742 | | | $ | 42,260 | | | $ | 64,883 | | | $ | 34,910 | | | $ | 16,108 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Ratio of earnings to fixed charges | | | — | (1) | | | 10.47 | | | | 105.71 | | | | 137.28 | | | | 82.56 | | | | 40.89 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| (1) | For the nine months ended September 30, 2017, earnings were insufficient to cover fixed charges by $27.0 million. |
For purposes of calculating these ratios, earnings consist of pre-tax income from continuing operations and fixed charges. Fixed charges consist of interest expensed and capitalized; amortized premiums, discounts and capitalized expenses related to debt; and estimated interest within rental expense.
We did not have any preferred stock outstanding and we did not pay or accrue any preferred stock dividends during the periods presented above.