McDavid Austin-Acra L.L.C. S-4 Registration of securities issued in business combination transactions

Exhibit 12.1

ASBURY AUTOMOTIVE GROUP, INC.

COMPUTATION OF FINANCIAL RATIOS

(in millions, except ratios)

Ratio of earnings to fixed charges	For the Year Ended December 31,
	2015			2014			2013			2012			2011
EARNINGS COMPUTATION:
Income from continuing operations	$	169.4		$	112.0		$	101.1		$	83.3		$	46.5
Income tax expense		104.0			71.0			64.2			50.0			28.7
Fixed charges		67.3			58.1			59.4			57.9			60.1
Amortization of capitalized interest		0.3			0.3			0.2			0.2			0.2
Capitalized interest		(0.2	)		(0.8	)		(1.3	)		(0.9	)		(0.4	)
Earnings for purposes of computation	$	340.8		$	240.6		$	223.6		$	190.5		$	135.1
FIXED CHARGES COMPUTATION:
Interest expense	$	42.7		$	37.6		$	37.5		$	34.4		$	38.1
Floor plan interest expense		14.9			11.4			11.6			10.7			8.9
Amortization of deferred financing fees		2.6			2.4			2.4			2.5			2.7
Swap interest expense		3.0			2.0			2.5			5.0			5.5
Interest component of rent expense		3.9			3.9			4.1			4.4			4.5
Capitalized interest		0.2			0.8			1.3			0.9			0.4
Fixed charges for purposes of computation	$	67.3		$	58.1		$	59.4		$	57.9		$	60.1
RATIO OF EARNINGS TO FIXED CHARGES		5.06	x		4.14	x		3.76	x		3.29	x		2.25	x