EXHIBIT 12.0
MATTEL, INC. AND SUBSIDIARIES
COMPUTATION OF RATIO OF (LOSS) EARNINGS TO FIXED CHARGES
(Unaudited; in thousands, except ratios) | For the Six Months Ended June 30, 2015 |
For the Years Ended December 31, | ||||||||||||||||||||||
| 2014 | 2013 | 2012 | 2011 | 2010 | ||||||||||||||||||||
(Loss) Earnings Available for Fixed Charges: | ||||||||||||||||||||||||
(Loss) Income from continuing operations before income taxes | $ | (93,045 | ) | $ | 586,910 | $ | 1,099,128 | $ | 945,045 | $ | 970,673 | $ | 846,825 | |||||||||||
Add: | ||||||||||||||||||||||||
Interest expense | 41,107 | 79,271 | 78,505 | 88,835 | 75,332 | 64,839 | ||||||||||||||||||
Appropriate portion of rents (a) | 19,134 | 40,291 | 37,006 | 33,736 | 30,696 | 34,544 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
(Loss) Earnings available for fixed charges | $ | (32,804 | ) | $ | 706,472 | $ | 1,214,639 | $ | 1,067,616 | $ | 1,076,701 | $ | 946,208 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Fixed Charges: | ||||||||||||||||||||||||
Interest expense | $ | 41,107 | $ | 79,271 | $ | 78,505 | $ | 88,835 | $ | 75,332 | $ | 64,839 | ||||||||||||
Appropriate portion of rents (a) | 19,134 | 40,291 | 37,006 | 33,736 | 30,696 | 34,544 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Fixed charges | $ | 60,241 | $ | 119,562 | $ | 115,511 | $ | 122,571 | $ | 106,028 | $ | 99,383 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Ratio of (loss) earnings to fixed charges | (b | ) | 5.91 X | 10.52 X | 8.71 X | 10.15 X | 9.52 X | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
| (a) | Portion of rental expenses that is deemed representative of an interest factor, which is one-third of total rental expense. |
| (b) | Earnings for the six months ended June 30, 2015 were inadequate to cover fixed charges by $93.0 million. |