EX-12 2 v342926_ex12.htm EXHIBIT 12

 

Exhibit 12

 

Statement of Computation of Ratio of Earnings to Fixed Charges

 

   Three Months Ended 
   March 31, 
   2013   2012 
   (000’s)   (000’s) 
Earnings:          
Loss from continuing operations attributable to MDC Partners Inc.  $(41,601)  $(25,189)
Additions:          
Income tax expense (benefit)   (14,250)   1,263 
Noncontrolling interest in income of consolidated subsidiaries   984    1,497 
Fixed charges, as shown below   71,194    13,571 
Distributions received from equity-method investees   3,096     
    61,024    16,331 
Subtractions:          
Equity in income (loss) of investees   41    272 
Noncontrolling interest in earnings of consolidated subsidiaries that have not incurred fixed charges        
    41    272 
           
Earnings as adjusted  $19,382   $(9,130)
Fixed charges:          
Interest on indebtedness, expensed or capitalized   62,363    10,437 
Amortization of debt discount and expense and premium on indebtedness, expensed or capitalized   5,653    559 
Interest within rent expense   3,178    2,575 
Total fixed charges  $71,194   $13,571 
Ratio of earnings to fixed charges   N/A    N/A 
Fixed charge deficiency  $51,812    22,701