EX-12 2 v334409_exh12.htm EXHIBIT 12

Exhibit 12

Statement of Computation of Ratio of Earnings to Fixed Charges

         
  Twelve Months Ended December 31,
     2012   2011   2010   2009   2008
Earnings:
                                            
Income (Loss) from continuing operations attributable to MDC Partners Inc.   $ (80,011 )    $ (81,507 )    $ (10,555 )    $ (15,087 )    $ 11,329  
Additions:
                                            
Income taxes (recovery)     9,553       41,735       (165 )      8,536       2,397  
Noncontrolling interest in earnings of consolidated subsidiaries     6,012       8,387       10,378       5,566       8,300  
Fixed charges, as shown below     58,450       50,686       39,538       27,360       20,493  
Distributions received from equity-method investees     1,288       4,584       638       198       440  
       75,303       105,392       50,389       41,660       31,630  
Subtractions:
                                            
Equity in income (loss) of nonconsolidated affiliates     633       213       866       (8 )      349  
Noncontrolling interest in earnings of consolidated subsidiaries that have not incurred fixed charges                              
       633       213       866       (8 )      349  
Earnings (loss) as adjusted     (5,341 )      23,672       38,968       26,581       42,610  
Fixed charges:
                                            
Interest on indebtedness, expensed or capitalized     44,322       39,747       31,351       18,057       13,650  
Amortization of debt discount and expense and premium on indebtedness, expensed or capitalized     2,249       2,175       2,136       4,041       1,348  
Interest within rent expense     11,879       8,764       6,051       5,262       5,495  
Total fixed charges   $ 58,450     $ 50,686     $ 39,538     $ 27,360     $ 20,493  
Ratio of earnings to fixed charges     N/A       N/A       N/A       N/A       2.08  
Dollar amount deficiency   $ 63,791     $ 27,014     $ 570       779       N/A