Attached files
file | filename |
---|---|
EX-99.1 - EXHIBIT 99.1 - Stagwell Inc | mdca-20180331xexhibit991.htm |
EX-32.2 - EXHIBIT 32.2 - Stagwell Inc | mdca-20180331xexhibit322.htm |
EX-32.1 - EXHIBIT 32.1 - Stagwell Inc | mdca-20180331xexhibit321.htm |
EX-31.2 - EXHIBIT 31.2 - Stagwell Inc | mdca-20180331xexhibit312.htm |
EX-31.1 - EXHIBIT 31.1 - Stagwell Inc | mdca-20180331xexhibit311.htm |
10-Q - 10-Q - Stagwell Inc | mdca-20180331x10q.htm |
Exhibit 12
Statement of Computation of Ratio of Earnings to Fixed Charges
Three Months Ended March 31, | |||||||
2018 | 2017 | ||||||
(000’s) | (000’s) | ||||||
Earnings: | |||||||
Income (loss) from continuing operations attributable to MDC Partners Inc. | $ | (29,416 | ) | $ | (10,566 | ) | |
Additions: | |||||||
Income tax expense | (8,330 | ) | 3,969 | ||||
Net income attributable to the noncontrolling interests | 897 | 883 | |||||
Fixed charges, as shown below | 21,847 | 21,737 | |||||
Distributions received from equity-method investments | — | — | |||||
14,414 | 26,589 | ||||||
Subtractions: | |||||||
Equity in earnings of non-consolidated affiliates | 86 | (139 | ) | ||||
Earnings as adjusted | $ | (15,088 | ) | $ | 16,162 | ||
Fixed charges: | |||||||
Interest on indebtedness, expensed or capitalized | 15,424 | 16,026 | |||||
Amortization of debt discount and expense and premium on indebtedness, expensed or capitalized | 807 | 742 | |||||
Interest within rent expense | 5,616 | 4,969 | |||||
Total fixed charges | $ | 21,847 | $ | 21,737 | |||
Ratio of earnings to fixed charges | N/A | N/A | |||||
Fixed charge deficiency | $ | 36,935 | $ | 5,575 |