EXHIBIT 12.1
CONN’S, INC. AND SUBSIDIARIES
STATEMENT OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(dollars in thousands)
| Year Ended January 31, | ||||||||||||||||||||
| 2015 | 2014 | 2013 | 2012 | 2011 | ||||||||||||||||
Income before income taxes | $ | 90,502 | $ | 146,519 | $ | 82,721 | $ | (3,882 | ) | $ | 66 | |||||||||
Fixed charges | 50,245 | 32,076 | 29,037 | 34,430 | 40,699 | |||||||||||||||
Capitalized interest | (189 | ) | (333 | ) | (360 | ) | (21 | ) | (18 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Total earnings | $ | 140,558 | $ | 178,262 | $ | 111,398 | $ | 30,527 | $ | 40,747 | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Interest expense (including capitalized interest) | $ | 26,912 | $ | 12,522 | $ | 13,653 | $ | 19,893 | $ | 24,553 | ||||||||||
Amortized premiums and expenses | 2,642 | 3,135 | 3,754 | 2,586 | 3,546 | |||||||||||||||
Estimated interest within rent expense | 20,691 | 16,419 | 11,630 | 11,951 | 12,600 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Total fixed charges | $ | 50,245 | $ | 32,076 | $ | 29,037 | $ | 34,430 | $ | 40,699 | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Ratio of earnings to fixed charges (1) | 2.8 | 5.6 | 3.8 | — | 1.0 | |||||||||||||||
| (1) | Due to our loss in the fiscal year ended January 31, 2012, the ratio coverage was less than 1:1. Additional earnings of $3.9 million would have been required to achieve a ratio of 1:1. For the fiscal year ended January 31, 2012, we incurred charges of approximately $11.1 million related to the repayment of our term loan that are not included in amortized premiums and expenses above. This amount included a prepayment premium of $4.8 million, write-off of the unamortized original issue discount of $5.4 million and deferred financing costs of $0.9 million. |
