EX-12 7 d615334dex12.htm EX-12 EX-12

Exhibit 12

Manning & Napier, Inc.

Consolidated Ratio of Earnings to Fixed Charges

 

     Six months ended                                
     June 30,     Fiscal Year Ended December 31,  
     2013     2012     2011     2010     2009     2008  
     (dollars in thousands)  

Earnings

            

Net income (loss) attributable to Manning & Napier Inc. shareholders

   $ 604      $ 2,469      $ (27,167   $ —        $ —        $ —     

Net income (loss) attributable to noncontrolling interest

     34,385        73,950        (79,249     53,098        54,425        58,992   

Income tax expense

     4,577        8,160        1,982        712        360        374   

Fixed charges

     449        938        46,645        61,921        10,779        7,520   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total earnings

   $ 40,015      $ 85,517      $ (57,789   $ 115,731      $ 65,564      $ 66,886   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed charges

            

Interest expense

   $ 6      $ 38      $ 31      $ 16      $ 125      $ 174   

Interest expense on shares subject to mandatory redemption

     —          —          45,833        61,243        9,991        6,707   

Estimate of interest as a component of rental expense (B)

     443        900        781        662        663        639   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed charges

   $ 449      $ 938      $ 46,645      $ 61,921      $ 10,779      $ 7,520   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of earnings to fixed charges

     89.1     91.2     (A     1.9     6.1     8.9
            

(A)        Due to the company's losses in 2011, the ratio coverage in this year was less than 1:1. The company would have had to

              generate additional earnings of $104,434 to achieve coverage of 1:1 in that year.

 

(B)        The interest component of rental expense was estimated at one-fourth of rental expense