Exhibit 12(a)
Core Molding Technologies, Inc.
Statement of Computation of Ratios
(in thousands) | As of December 31, | September 30, | |||||||||||||||||
2009 | 2010 | 2011 | 2012 | 2013 | 2014 | ||||||||||||||
Fixed Charges Computation | |||||||||||||||||||
Interest expensed and capitalized | 1,118 | 1,350 | 807 | 508 | 277 | 165 | |||||||||||||
Amortized premiums, discounts,and capitalized expenses related to indebtedness | 86 | 91 | 91 | 91 | 91 | 50 | |||||||||||||
Reasonable approximation of interest within rental expense | 240 | 108 | 132 | 171 | 133 | 97 | |||||||||||||
Total Fixed Charges and Preferred Equity Dividends | 1,444 | 1,549 | 1,030 | 770 | 501 | 312 | |||||||||||||
Earnings Computation | |||||||||||||||||||
Pre-tax income from continuing operations before adjustment for minority interests in consolidated subsidiaries or income or loss from equity investees | 1,534 | 5,076 | 16,248 | 12,156 | 9,900 | 10,594 | |||||||||||||
Plus | |||||||||||||||||||
Fixed charges | 1,444 | 1,549 | 1,030 | 770 | 501 | 312 | |||||||||||||
Minus | |||||||||||||||||||
Interest capitalized | 167 | 8 | 111 | 174 | 63 | 66 | |||||||||||||
Total Earnings | 2,811 | 6,617 | 17,167 | 12,752 | 10,338 | 10,840 | |||||||||||||
Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends | 1.9 | 4.3 | 16.7 | 16.6 | 20.6 | 34.7 |