Attached files
| file | filename |
|---|---|
| EX-31.4 - EX-31.4 - Metaldyne Performance Group Inc. | mpg-ex314_34.htm |
| EX-31.3 - EX-31.3 - Metaldyne Performance Group Inc. | mpg-ex313_35.htm |
| EX-10.31A - EX-10.31A - Metaldyne Performance Group Inc. | mpg-ex1031a_17.htm |
| 10-K/A - 10-K/A - Metaldyne Performance Group Inc. | mpg-10ka_20161231.htm |
|
EXHIBIT 12 - COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES METALDYNE PERFORMANCE GROUP INC. |
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
|
|
Successor Period |
|
|
|
Predecessor Period |
|
|||||||||||||||
|
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
|
2013 |
|
|
2012 |
|
|
|
2012 |
|
||||||
|
|
|
(In millions) |
|
||||||||||||||||||||||
|
Earnings Available for Fixed Charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before tax |
|
$ |
135.3 |
|
|
|
173.9 |
|
|
|
54.2 |
|
|
|
92.9 |
|
|
|
(47.1 |
) |
|
|
|
(36.7 |
) |
|
Add: fixed charges included in earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
103.5 |
|
|
|
107.5 |
|
|
|
99.9 |
|
|
|
74.7 |
|
|
|
11.1 |
|
|
|
|
25.8 |
|
|
Interest element of rentals |
|
|
0.8 |
|
|
|
0.7 |
|
|
|
0.8 |
|
|
|
0.8 |
|
|
|
— |
|
|
|
|
0.4 |
|
|
Total |
|
|
104.3 |
|
|
|
108.2 |
|
|
|
100.7 |
|
|
|
75.5 |
|
|
|
11.1 |
|
|
|
|
26.2 |
|
|
Total earnings available for fixed charges |
|
$ |
239.6 |
|
|
|
282.1 |
|
|
|
154.9 |
|
|
|
168.4 |
|
|
|
(36.0 |
) |
|
|
|
(10.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed Charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed charges included in earnings |
|
$ |
104.3 |
|
|
|
108.2 |
|
|
|
100.7 |
|
|
|
75.5 |
|
|
|
11.1 |
|
|
|
|
26.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of Earnings to Fixed Charges |
|
|
2.3 |
|
|
|
2.6 |
|
|
|
1.5 |
|
|
|
2.2 |
|
|
|
(3.2 |
) |
|
|
|
(0.4 |
) |
|
Amount of Deficiency |
|
Not applicable |
|
|
Not applicable |
|
|
Not applicable |
|
|
Not applicable |
|
|
|
47.1 |
|
|
|
|
36.7 |
|
||||