Attached files
| file | filename |
|---|---|
| EX-23.1 - EXHIBIT 23.1 - SCIENTIFIC GAMES CORP | exhibit231dtconsentletter2.htm |
| EX-99.10 - EXHIBIT 99.10 - SCIENTIFIC GAMES CORP | exhibit9912gamingregulatio.htm |
| EX-32.2 - EXHIBIT 32.2 - SCIENTIFIC GAMES CORP | exhibit322certificationofc.htm |
| EX-32.1 - EXHIBIT 32.1 - SCIENTIFIC GAMES CORP | exhibit321certificationofc.htm |
| EX-31.2 - EXHIBIT 31.2 - SCIENTIFIC GAMES CORP | exhibit312certificationofc.htm |
| EX-31.1 - EXHIBIT 31.1 - SCIENTIFIC GAMES CORP | exhibit311certificationofc.htm |
| EX-21 - EXHIBIT 21 - SCIENTIFIC GAMES CORP | exhbit21sgcsubsidiariesfor.htm |
| 10-K - 10-K - SCIENTIFIC GAMES CORP | sgms1231201710k.htm |
Exhibit 12
Ratio of Earnings to Fixed Charges (in millions) | |||||||||||||
2013 | 2014 | 2015 | 2016 | 2017 | |||||||||
Net loss before income tax (expense) benefit and earnings from equity investments | (153.5 | ) | (507.1 | ) | (1,711.3 | ) | (215.7 | ) | (254.5 | ) | |||
Add fixed charges: | |||||||||||||
Interest expense including amortization of debt issuance costs | 119.5 | 307.2 | 664.9 | 661.4 | 609.7 | ||||||||
Estimate of interest within rental expense | 5.6 | 14.8 | 15.7 | 4.7 | 4.6 | ||||||||
Total fixed charges | 125.1 | 322.0 | 680.6 | 666.1 | 614.3 | ||||||||
Distributed earnings from equity investments | 29.5 | 28.5 | 24.9 | 26.4 | 33.2 | ||||||||
Adjusted earnings | 1.1 | (156.6 | ) | (1,005.8 | ) | 476.8 | 393.0 | ||||||
Ratio of earnings to fixed charges (1) | — | (0.5 | ) | (1.5 | ) | 0.7 | 0.6 | ||||||
(1) | The ratio of earnings to fixed charges is computed by dividing adjusted earnings by fixed charges. Earnings before fixed charges were inadequate to cover total fixed charges by $124.0 million, $478.6 million, $1,686.3 million $189.0 million, and $221.3 for years ended 2013, 2014, 2015, 2016, and 2017 respectively. |