Callaway Golf Company | Exhibit 12.1 |
RATIO OF EARNINGS TO FIXED CHARGES AND PREFERENCE SECURITY DIVIDENDS
Six Months Ended | ||||||||||||||||||||||||
June 30, | Year ended December 31, | |||||||||||||||||||||||
2014 | 2013 | 2012 | 2011 | 2010 | 2009 | |||||||||||||||||||
Earnings: | ||||||||||||||||||||||||
Income (loss) from continuing operations before | $ | 62,028 | $ | (13,322 | ) | $ | (118,305 | ) | $ | (89,674 | ) | $ | (35,215 | ) | $ | (29,128 | ) | |||||||
Add: Fixed charges | 7,530 | 19,103 | 25,388 | 26,130 | 25,353 | 17,304 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total (loss) earnings | 69,558 | 5,781 | (92,917 | ) | (63,544 | ) | (9,862 | ) | (11,824 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Fixed Charges: | ||||||||||||||||||||||||
Interest on debt and amortization of deferred | 5,585 | 9,123 | 5,513 | 1,618 | 848 | 1,737 | ||||||||||||||||||
Estimated interest expense included in rental expense | 1,945 | 4,562 | 6,140 | 7,439 | 4,656 | 4,522 | ||||||||||||||||||
Preference security dividends, pre-tax (1) | - | 5,418 | 13,735 | 17,073 | 19,849 | 11,045 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total fixed charges | $ | 7,530 | $ | 19,103 | $ | 25,388 | $ | 26,130 | $ | 25,353 | $ | 17,304 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Ratio of Earnings to Fixed Charges and Preference Security Dividends | 9.24 | 0.30 | (2) | - | (2) | - | (2) | - | (2) | - | (2) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Ratio of Earnings to Fixed Charges | 9.24 | 0.03 | (2) | - | (2) | - | (2) | - | (2) | - | (2) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(1) Preference security dividends is the amount of pre-tax earnings that is required to pay the dividends on outstanding preference securities. During 2013, the Company completed a series of actions to exchange, convert and redeem all shares of the Company’s outstanding Series B Cumulative Perpetual Convertible Preferred Stock (“Series B Preferred”). As such, there were no shares outstanding of the Company’s Series B Preferred at December 31, 2013 and June 30, 2014, and there were no preference security dividends accrued and paid during the six months ended June 30, 2014.
(2) Earnings for the years ended December 31, 2013, 2012, 2011, 2010 and 2009 were insufficient to cover fixed charges, and fixed charges and preference security dividends by $13.3 million, $118.3 million, $89.7 million, $35.2 million and $29.1 million, respectively.