EX-12 2 mdca-20140930xexhibit12.htm EXHIBIT 12 MDCA-2014.09.30-Exhibit 12


Exhibit 12
 
Statement of Computation of Ratio of Earnings to Fixed Charges
 

Nine Months Ended September 30, 2014
 
2014

2013
 
(000’s)

(000’s)
Earnings:
 

 
 

Income (loss) from continuing operations attributable to MDC Partners Inc.
$
3,000


$
(43,651
)
Additions:
 

 
 

Income expense (benefit)
2,781


(8,189
)
Noncontrolling interest in income of consolidated subsidiaries
4,796


4,407

Fixed charges, as shown below
51,075


98,666

Distributions received from equity-method investees
8


3,096

 
58,660


97,980

Subtractions:
 

 
 

Equity in income of investees
223


196


 
 
 
Earnings as adjusted
$
61,437


$
54,133

Fixed charges:
 

 
 

Interest on indebtedness, expensed or capitalized
38,951


81,935

Amortization of debt discount and expense and premium on indebtedness, expensed or capitalized
1,704


7,045

Interest within rent expense
10,420


9,686

Total fixed charges
$
51,075


$
98,666

Ratio of earnings to fixed charges
1.20


N/A

Fixed charge deficiency
N/A


$
44,533