Exhibit 12.1
Brunswick Corporation
Computation of Ratio of Earnings to Fixed Charges(A)
(In millions)
| Six Months Ended July 2, | Years Ended December 31, | ||||||||||||||||||||||
| 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | ||||||||||||||||||
| Earnings as Adjusted | |||||||||||||||||||||||
| Earnings from continuing operations | $ | 171.3 | $ | 227.4 | $ | 194.9 | $ | 756.8 | $ | 124.6 | $ | 70.4 | |||||||||||
| Add: | Income tax provision (benefit) | 76.3 | 87.8 | 93.0 | (547.9 | ) | 31.4 | 18.2 | |||||||||||||||
| Interest and other financial charges included in expense | 13.8 | 27.8 | 29.8 | 41.9 | 66.3 | 79.9 | |||||||||||||||||
| Interest portion of rent expense | 5.2 | 10.4 | 8.8 | 14.3 | 11.1 | 11.8 | |||||||||||||||||
| Dividends received from 50%-or-less-owned affiliates | - | - | - | 0.3 | - | 0.3 | |||||||||||||||||
| Subtract: | Impairment of equity method investment | - | - | (20.2 | ) | - | - | - | |||||||||||||||
| Earnings (loss) from 50%-or-less-owned affiliates | 1.8 | 3.7 | 1.8 | (2.1 | ) | (3.7 | ) | (4.9 | ) | ||||||||||||||
| $ | 264.8 | $ | 349.7 | $ | 344.9 | $ | 267.5 | $ | 237.1 | $ | 185.5 | ||||||||||||
| Fixed Charges | |||||||||||||||||||||||
| Interest and other financial charges | $ | 13.8 | $ | 27.8 | $ | 29.8 | $ | 41.9 | $ | 66.3 | $ | 79.9 | |||||||||||
| Interest portion of rent expense | 5.2 | 10.4 | 8.8 | 14.3 | 11.1 | 11.8 | |||||||||||||||||
| Capitalized interest | 1.0 | 0.7 | 1.2 | 1.8 | 0.5 | 1.8 | |||||||||||||||||
| $ | 20.0 | $ | 38.9 | $ | 39.8 | $ | 58.0 | $ | 77.9 | $ | 93.5 | ||||||||||||
| Ratio of earnings to fixed charges | 13.2 x | 9.0 | x | 8.7 | x | 4.6 | x | 3.0 | x | 2.0 | x | ||||||||||||
| (A) | For computation of the ratio of earnings to fixed charges, earnings has been calculated by adding fixed charges, excluding capitalized interest, to earnings from continuing operations before income taxes and dividends received from equity affiliates, then deducting the impairment of equity method investment and undistributed earnings (loss) of affiliates. Fixed charges consist of interest expense, estimated interest portion of rent expense and capitalized interest. |
