EX-12.1 3 d592740dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

Cowen Inc.

Calculation of Ratio of Earnings to Total Fixed Charges

 

($ in thousands)

Earnings

   Three Months Ended
March 31,
2018
    Year ended December 31,  
     2017     2016     2015     2014     2013  

Pre-tax income from continuing operations before adjustment for income tax

     34,932       6,962       (31,487     11,479       57,836       18,297  

Less income (or plus loss) from equity investees

     (3,900     (21,290     (14,431     (3,419     (49,053     (16,100

Plus: fixed charges

     10,715       34,582       26,848       26,475       17,150       6,248  

Plus: amortization of capitalized interest

     —         —         —         —         —         —    

Plus: distributed income of equity investees

     295       26,218       29,270       45,860       20,292       19,475  

Plus: share of pre-tax losses of equity investees for which charges arising from guarantees are included in fixed charges

       —         —         —         —         —    

Less: interest capitalized and preference security dividend requirements of consolidated subsidiaries

       —         —         —         —         —    

Less: non-controlling interest in the pre-tax income of subsidiaries that have not incurred fixed charges

     (11,156     (23,791     (6,882     (15,246     (15,564     (13,193

Total Earnings

     30,886       22,681       3,318       65,149       30,661       14,727  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed Charges

            

Amortization of discount

     1,442       7,435       6,885       6,302       4,685       —    

Plus: interest expense on debt

     4,058       10,448       9,703       9,703       4,772       —    

Plus: other interest expense

     5,215       16,699       10,260       10,470       7,693       6,248  

Total Fixed Charges

     10,715       34,582       26,848       26,475       17,150       6,248  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of earnings to fixed charges

     2.88       0.66       0.12       2.46       1.79       2.36