Exhibit 12.1
SONIC AUTOMOTIVE, INC. AND SUBSIDIARIES
RATIO OF EARNINGS TO FIXED CHARGES
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, | | | Three Months Ended March 31, | |
| | 2016 | | | 2015 | | | 2014 | | | 2013 | | | 2012 | | | 2017 | | | 2016 | |
| | (In thousands) | | | | | | | |
Fixed charges: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, including floor plan interest (1) | | $ | 78,694 | | | $ | 73,539 | | | $ | 73,805 | | | $ | 79,842 | | | $ | 83,626 | | | $ | 21,948 | | | $ | 19,040 | |
Capitalized interest | | | 2,750 | | | | 1,912 | | | | 1,921 | | | | 2,484 | | | | 1,198 | | | | 459 | | | | 636 | |
Rent expense (interest factor) | | | 24,634 | | | | 24,514 | | | | 24,569 | | | | 24,659 | | | | 25,495 | | | | 6,162 | | | | 6,240 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total fixed charges | | | 106,078 | | | | 99,965 | | | | 100,295 | | | | 106,985 | | | | 110,319 | | | | 28,569 | | | | 25,916 | |
| | | | | | | |
Income from continuing operations before income taxes and cumulative effect of change in accounting principle | | | 155,212 | | | | 145,156 | | | | 161,727 | | | | 129,021 | | | | 141,233 | | | | 152 | | | | 23,634 | |
Add: Fixed charges | | | 106,078 | | | | 99,965 | | | | 100,295 | | | | 106,985 | | | | 110,319 | | | | 28,569 | | | | 25,916 | |
Less: Capitalized interest | | | (2,750 | ) | | | (1,912 | ) | | | (1,921 | ) | | | (2,484 | ) | | | (1,198 | ) | | | (459 | ) | | | (636 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income from continuing operations before income taxes and cumulative effect of change in accounting principle & fixed charges | | $ | 258,540 | | | $ | 243,209 | | | $ | 260,101 | | | $ | 233,522 | | | $ | 250,354 | | | $ | 28,262 | | | $ | 48,914 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
Ratio of earnings to fixed charges | | | 2.4 | x | | | 2.4 | x | | | 2.6 | x | | | 2.2 | x | | | 2.3 | x | | | 1.0 | x | | | 1.9 | x |
(1) | Includes interest expense associated with discontinued operations. |